{"text_format":"1","workbook":"xlsx","n_sheets":37,"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","G1.2 Rate 2 Bill Impact_Bottom","G1.2 Rate 2 Bill Impact_Top","G1.3 Rate 3 Bill Impact_Bottom","G1.3 Rate 3 Bill Impact_Top","G1.4 Rate 4 Bill Impact_Bottom","G1.4 Rate 4 Bill Impact_Top","G1.5 Rate 5 Bill Impact_Bottom","G1.5 Rate 5 Bill Impact_Top"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":30,"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":19,"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",{"$f":"'C1.1 Current Rate Riders'!K12","v":"FCCVA"},{"$f":"'C1.1 Current Rate Riders'!L12","v":"GGEADA"},"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":"30.9263-4.3605","v":26.565800000000003},{"$f":"'B1.1 Current Distribution Rates'!L16","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E16","v":0.33},{"$f":"'C1.1 Current Rate Riders'!F16","v":0.31950000000000001},{"$f":"'C1.1 Current Rate Riders'!H16","v":0},{"$f":"'C1.1 Current Rate Riders'!I16","v":1.35},{"$f":"'C1.1 Current Rate Riders'!J16","v":0.26829999999999998},{"$f":"'C1.1 Current Rate Riders'!K16","v":0.03},{"$f":"'C1.1 Current Rate Riders'!L16","v":0.03},9.7899999999999991,3.3999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E16","v":18.5},{"$f":"'B1.1 Current Distribution Rates'!F16","v":13.7196},{"$f":"'B1.1 Current Distribution Rates'!G16","v":11.026400000000001},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C17","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"D6","v":26.565800000000003},{"$f":"'B1.1 Current Distribution Rates'!L17","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E17","v":0.33},{"$f":"'C1.1 Current Rate Riders'!F17","v":0.31950000000000001},{"$f":"'C1.1 Current Rate Riders'!H17","v":0},{"$f":"'C1.1 Current Rate Riders'!I17","v":1.35},{"$f":"'C1.1 Current Rate Riders'!J17","v":0.26829999999999998},{"$f":"'C1.1 Current Rate Riders'!K17","v":0.03},{"$f":"'C1.1 Current Rate Riders'!L17","v":0.03},{"$f":"M$6","v":9.7899999999999991},{"$f":"N$6","v":3.3999999999999998E-3},{"$f":"'B1.1 Current Distribution Rates'!E17","v":18.5},{"$f":"'B1.1 Current Distribution Rates'!F17","v":13.7196},{"$f":"'B1.1 Current Distribution Rates'!G17","v":11.026400000000001},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C18","v":"RATE 1 - General Service Rate - Industrial"},{"$f":"D7","v":26.565800000000003},{"$f":"'B1.1 Current Distribution Rates'!L18","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E18","v":0.33},{"$f":"'C1.1 Current Rate Riders'!F18","v":0.31950000000000001},{"$f":"'C1.1 Current Rate Riders'!H18","v":0},{"$f":"'C1.1 Current Rate Riders'!I18","v":1.35},{"$f":"'C1.1 Current Rate Riders'!J18","v":0.26829999999999998},{"$f":"'C1.1 Current Rate Riders'!K18","v":0.03},{"$f":"'C1.1 Current Rate Riders'!L18","v":0.03},{"$f":"M$6","v":9.7899999999999991},3.3999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E18","v":18.5},{"$f":"'B1.1 Current Distribution Rates'!F18","v":13.7196},{"$f":"'B1.1 Current Distribution Rates'!G18","v":11.026400000000001},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C19","v":"RATE 2 - Seasonal Service - Apr to Oct"},26.565800000000003,{"$f":"'B1.1 Current Distribution Rates'!L19","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E19","v":0.33},{"$f":"'C1.1 Current Rate Riders'!F19","v":0.31950000000000001},{"$f":"'C1.1 Current Rate Riders'!H19","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J19","v":0.23430000000000001},{"$f":"'C1.1 Current Rate Riders'!K19","v":0.03},{"$f":"'C1.1 Current Rate Riders'!L19","v":0.03},9.7899999999999991,3.3999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E19","v":20},{"$f":"'B1.1 Current Distribution Rates'!F19","v":17.6387},{"$f":"'B1.1 Current Distribution Rates'!H19","v":9.1630000000000003},{"$f":"'B1.1 Current Distribution Rates'!I19","v":7.1433999999999997},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C20","v":"RATE 2 - Seasonal Service - Nov to Mar"},26.565800000000003,{"$f":"'B1.1 Current Distribution Rates'!L20","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E20","v":0.33},{"$f":"'C1.1 Current Rate Riders'!F20","v":0.31950000000000001},{"$f":"'C1.1 Current Rate Riders'!H20","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J20","v":0.23430000000000001},{"$f":"'C1.1 Current Rate Riders'!K20","v":0.03},{"$f":"'C1.1 Current Rate Riders'!L20","v":0.03},9.7899999999999991,3.3999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E20","v":20},{"$f":"'B1.1 Current Distribution Rates'!F20","v":22.2332},{"$f":"'B1.1 Current Distribution Rates'!H20","v":15.167},{"$f":"'B1.1 Current Distribution Rates'!I20","v":16.093499999999999},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C21","v":"RATE 3 - Special Large Volume Contract Rate"},26.565800000000003,{"$f":"'B1.1 Current Distribution Rates'!L21","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E21","v":0.33},{"$f":"'C1.1 Current Rate Riders'!F21","v":0.31950000000000001},{"$f":"'C1.1 Current Rate Riders'!H21","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J21","v":1.7899999999999999E-2},{"$f":"'C1.1 Current Rate Riders'!K21","v":0.03},{"$f":"'C1.1 Current Rate Riders'!L21","v":0.03},9.7899999999999991,3.3999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E21","v":200},{"$f":"'B1.1 Current Distribution Rates'!J21","v":4.0445000000000002},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'B1.1 Current Distribution Rates'!K21","v":30.644300000000001}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C22","v":"RATE 4 - General Service Peaking - Apr to Dec"},26.565800000000003,{"$f":"'B1.1 Current Distribution Rates'!L22","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E22","v":0.33},{"$f":"'C1.1 Current Rate Riders'!F22","v":0.31950000000000001},{"$f":"'C1.1 Current Rate Riders'!H22","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J22","v":8.14E-2},{"$f":"'C1.1 Current Rate Riders'!K22","v":0.03},{"$f":"'C1.1 Current Rate Riders'!L22","v":0.03},9.7899999999999991,3.3999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E22","v":20},{"$f":"'B1.1 Current Distribution Rates'!F22","v":19.502500000000001},{"$f":"'B1.1 Current Distribution Rates'!G22","v":11.965999999999999},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C23","v":"RATE 4 - General Service Peaking - Jan to Mar"},26.565800000000003,{"$f":"'B1.1 Current Distribution Rates'!L23","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E23","v":0.33},{"$f":"'C1.1 Current Rate Riders'!F23","v":0.31950000000000001},{"$f":"'C1.1 Current Rate Riders'!H23","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J23","v":8.14E-2},{"$f":"'C1.1 Current Rate Riders'!K23","v":0.03},{"$f":"'C1.1 Current Rate Riders'!L23","v":0.03},9.7899999999999991,3.3999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E23","v":20},{"$f":"'B1.1 Current Distribution Rates'!F23","v":24.879899999999999},{"$f":"'B1.1 Current Distribution Rates'!G23","v":19.2257},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C24","v":"RATE 5 - Interruptible Peaking Contract Rate"},26.565800000000003,{"$f":"'B1.1 Current Distribution Rates'!L24","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E24","v":0.33},{"$f":"'C1.1 Current Rate Riders'!F24","v":0.31950000000000001},{"$f":"'C1.1 Current Rate Riders'!H24","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J24","v":2.3800000000000002E-2},{"$f":"'C1.1 Current Rate Riders'!K24","v":0.03},{"$f":"'C1.1 Current Rate Riders'!L24","v":0.03},9.7899999999999991,3.3999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E24","v":190},{"$f":"'B1.1 Current Distribution Rates'!J24","v":8.0605908407886382},{"$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":0.27},{"$f":"'C1.1 Current Rate Riders'!G25","v":0},{"$f":"'C1.1 Current Rate Riders'!I25","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J25","v":0},{"$f":"'C1.1 Current Rate Riders'!K25","v":0},{"$f":"'C1.1 Current Rate Riders'!L25","v":0},{"$f":"\"\"","v":""},3.3999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E25","v":64139.69},{"$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",{"$f":"K5","v":"FCCVA"},{"$f":"L5","v":"GGEADA"},"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":26.565800000000003},{"$f":"'E1.1 Proposed Dist Rates '!L16","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},{"$f":"'F1.4 Proposed Rate Riders'!I13","v":0},{"$f":"'F1.4 Proposed Rate Riders'!J13","v":0},{"$f":"K6","v":0.03},{"$f":"L6","v":0.03},{"$f":"M6","v":9.7899999999999991},{"$f":"N6","v":3.3999999999999998E-3},{"$f":"'E1.1 Proposed Dist Rates '!E16","v":19.5},{"$f":"'E1.1 Proposed Dist Rates '!F16","v":13.891355152802266},{"$f":"'E1.1 Proposed Dist Rates '!G16","v":11.164439084000911},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"D7","v":26.565800000000003},{"$f":"'E1.1 Proposed Dist Rates '!L17","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},{"$f":"'F1.4 Proposed Rate Riders'!I14","v":0},{"$f":"'F1.4 Proposed Rate Riders'!J14","v":0},{"$f":"K7","v":0.03},0.03,{"$f":"M$20","v":9.7899999999999991},{"$f":"N$20","v":3.3999999999999998E-3},{"$f":"'E1.1 Proposed Dist Rates '!E17","v":19.5},{"$f":"'E1.1 Proposed Dist Rates '!F17","v":13.891355152802266},{"$f":"'E1.1 Proposed Dist Rates '!G17","v":11.164439084000911},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial",{"$f":"D8","v":26.565800000000003},{"$f":"'E1.1 Proposed Dist Rates '!L18","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},{"$f":"'F1.4 Proposed Rate Riders'!I15","v":0},{"$f":"'F1.4 Proposed Rate Riders'!J15","v":0},0.03,0.03,{"$f":"M$20","v":9.7899999999999991},3.3999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E18","v":19.5},{"$f":"'E1.1 Proposed Dist Rates '!F18","v":13.891355152802266},{"$f":"'E1.1 Proposed Dist Rates '!G18","v":11.164439084000911},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",26.565800000000003,{"$f":"'E1.1 Proposed Dist Rates '!L19","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J16","v":0},0.03,0.03,9.7899999999999991,3.3999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E19","v":20.58},{"$f":"'E1.1 Proposed Dist Rates '!F19","v":18.150222299999999},{"$f":"'E1.1 Proposed Dist Rates '!H19","v":9.4287269999999985},{"$f":"'E1.1 Proposed Dist Rates '!I19","v":7.3505585999999985},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",26.565800000000003,{"$f":"'E1.1 Proposed Dist Rates '!L20","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J17","v":0},0.03,0.03,9.7899999999999991,3.3999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E20","v":20.58},{"$f":"'E1.1 Proposed Dist Rates '!F20","v":22.877962799999999},{"$f":"'E1.1 Proposed Dist Rates '!H20","v":15.606842999999998},{"$f":"'E1.1 Proposed Dist Rates '!I20","v":16.560211499999998},{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",26.565800000000003,{"$f":"'E1.1 Proposed Dist Rates '!L21","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J18","v":0},0.03,0.03,9.7899999999999991,3.3999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E21","v":205.79999999999998},{"$f":"'E1.1 Proposed Dist Rates '!J21","v":4.1617904999999986},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'E1.1 Proposed Dist Rates '!K21","v":31.5329847}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",26.565800000000003,{"$f":"'E1.1 Proposed Dist Rates '!L22","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J19","v":0},0.03,0.03,9.7899999999999991,3.3999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E22","v":20.58},{"$f":"'E1.1 Proposed Dist Rates '!F22","v":20.068072499999996},{"$f":"'E1.1 Proposed Dist Rates '!G22","v":12.313013999999999},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",26.565800000000003,{"$f":"'E1.1 Proposed Dist Rates '!L23","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J20","v":0},0.03,0.03,9.7899999999999991,3.3999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E23","v":20.58},{"$f":"'E1.1 Proposed Dist Rates '!F23","v":25.601417099999995},{"$f":"'E1.1 Proposed Dist Rates '!G23","v":19.783245299999997},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",26.565800000000003,{"$f":"'E1.1 Proposed Dist Rates '!L24","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J21","v":0},0.03,0.03,9.7899999999999991,3.3999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E24","v":195.51},{"$f":"'E1.1 Proposed Dist Rates '!J24","v":8.2943479751715099},{"$f":"\"\"","v":""},{"$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$23","v":0},{"$f":"\"\"","v":""},{"$f":"'F1.3 ADVADA'!$H$17","v":0},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'C1.1 Current Rate Riders'!K39","v":0},{"$f":"'C1.1 Current Rate Riders'!L39","v":0},{"$f":"\"\"","v":""},3.3999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E25","v":65999.741009999998},{"$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":"K19","v":"FCCVA"},{"$f":"L19","v":"GGEADA"},{"$f":"M47","v":"Federal Carbon"},"Facility Carbon",{"$f":"O47","v":"Dist. Customer Rate"},{"$f":"P47","v":"Dist. Vol. Rate Tier 1"},{"$f":"Q47","v":"Dist. Vol. Rate Tier 2"},{"$f":"R47","v":"Dist. Vol. Rate Tier 3"},{"$f":"S47","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C6","v":"RATE 1 - General Service Rate - Residential"},{"$f":"SUM($P34:$R34)","v":1907.1109762885451},{"$f":"SUM($P34:$R34)","v":1907.1109762885451},{"$f":"$O34","v":12},{"$f":"SUM($P34:$R34)","v":1907.1109762885451},1907.1109762885451,{"$f":"$O34","v":12},1907.1109762885451,{"$f":"$O34","v":12},{"$f":"$O34","v":12},{"$f":"SUM($P34:$R34)","v":1907.1109762885451},{"$f":"SUM($P34:$R34)","v":1907.1109762885451},12,{"$f":"'B1.2 Billing Determinants'!F16/'B1.2 Billing Determinants'!$E16","v":1885.3871757764666},{"$f":"'B1.2 Billing Determinants'!G16/'B1.2 Billing Determinants'!$E16","v":21.72380051207837},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"SUM($P35:$R35)","v":9350.1849637681153},9350.1849637681153,{"$f":"$O35","v":12},9350.1849637681153,9350.1849637681153,12,9350.1849637681153,12,12,9350.1849637681153,9350.1849637681153,12,{"$f":"'B1.2 Billing Determinants'!F17/'B1.2 Billing Determinants'!$E17","v":4486.51268115942},{"$f":"'B1.2 Billing Determinants'!G17/'B1.2 Billing Determinants'!$E17","v":4863.6722826086962},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial",30188.166666666664,30188.166666666664,12,30188.166666666664,30188.166666666664,12,30188.166666666664,12,12,30188.166666666664,30188.166666666664,12,{"$f":"'B1.2 Billing Determinants'!F18/'B1.2 Billing Determinants'!$E18","v":6231.9613333333327},{"$f":"'B1.2 Billing Determinants'!G18/'B1.2 Billing Determinants'!$E18","v":23956.205333333332},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",10037.448,10037.448,7,10037.448,10037.448,7,10037.448,7,7,10037.448,10037.448,7,{"$f":"'B1.2 Billing Determinants'!F19/'B1.2 Billing Determinants'!$E19","v":1473.6420000000001},{"$f":"'B1.2 Billing Determinants'!H19/'B1.2 Billing Determinants'!$E19","v":7718.3159999999998},{"$f":"'B1.2 Billing Determinants'!I19/'B1.2 Billing Determinants'!$E19","v":845.49},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",6865.2619999999997,6865.2619999999997,5,6865.2619999999997,6865.2619999999997,5,6865.2619999999997,5,5,6865.2619999999997,6865.2619999999997,5,{"$f":"'B1.2 Billing Determinants'!F20/'B1.2 Billing Determinants'!$E20","v":1348.0039999999999},{"$f":"'B1.2 Billing Determinants'!H20/'B1.2 Billing Determinants'!$E20","v":5246.6059999999998},{"$f":"'B1.2 Billing Determinants'!I20/'B1.2 Billing Determinants'!$E20","v":270.65199999999999},{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",222738.9,222738.9,12,222738.9,222738.9,12,222738.9,12,12,222738.9,222738.9,12,{"$f":"'B1.2 Billing Determinants'!J21/'B1.2 Billing Determinants'!E21","v":222738.9},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'B1.2 Billing Determinants'!K21/'B1.2 Billing Determinants'!E21","v":35911.200000000004}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",41301.078048780488,41301.078048780488,9,41301.078048780488,41301.078048780488,9,41301.078048780488,9,9,41301.078048780488,41301.078048780488,9,{"$f":"'B1.2 Billing Determinants'!F22/'B1.2 Billing Determinants'!$E22","v":2689.8951219512196},{"$f":"'B1.2 Billing Determinants'!G22/'B1.2 Billing Determinants'!$E22","v":38611.182926829271},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",813.19268292682932,813.19268292682932,3,813.19268292682932,813.19268292682932,3,813.19268292682932,3,3,813.19268292682932,813.19268292682932,3,{"$f":"'B1.2 Billing Determinants'!F23/'B1.2 Billing Determinants'!$E23","v":509.98780487804879},{"$f":"'B1.2 Billing Determinants'!G23/'B1.2 Billing Determinants'!$E23","v":303.20487804878047},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",194037.125,194037.125,12,194037.125,194037.125,12,194037.125,12,12,194037.125,194037.125,12,{"$f":"'B1.2 Billing Determinants'!J24/'B1.2 Billing Determinants'!E24","v":194037.125},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},12,12,12,12,12,12,12,{"$f":"\"\"","v":""},{"$f":"'B1.2 Billing Determinants'!J25","v":60162513.399999999},12,{"$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":"K33","v":"FCCVA"},{"$f":"L33","v":"GGEADA"},{"$f":"M19","v":"Federal Carbon"},"Facility Carbon",{"$f":"O19","v":"Dist. Customer Rate"},{"$f":"P19","v":"Dist. Vol. Rate Tier 1"},{"$f":"Q19","v":"Dist. Vol. Rate Tier 2"},{"$f":"R19","v":"Dist. Vol. Rate Tier 3"},{"$f":"S19","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C6","v":"RATE 1 - General Service Rate - Residential"},"Commodity","System Gas Charge","REDA","PGTVA","ADVADA","LDMDA","SICDA",{"$f":"K47","v":"FCCVA"},{"$f":"L47","v":"GGEADA"},"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,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},"Commodity","System Gas Charge","REDA","PGTVA","ADVADA","LDMDA","SICDA",{"$f":"K48","v":"FCCVA"},"GGEADA","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","FCCVA","GGEADA","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","FCCVA","GGEADA","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)",{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","LDMDA","SICDA","FCCVA","GGEADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Next 24,000 m3 per month)","Block 3 (Over 25,000 m3 per month)",{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","LDMDA","SICDA","FCCVA","GGEADA","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","FCCVA","GGEADA","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","FCCVA","GGEADA","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","FCCVA","GGEADA","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":""},{"$f":"\"\"","v":""},"REDA","PGTVA","ADVADA","LDMDA","SICDA","FCCVA","GGEADA",{"$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",{"$f":"K47","v":"FCCVA"},{"$f":"L47","v":"GGEADA"},{"$f":"M33","v":"Federal Carbon"},"Facility Carbon",{"$f":"O33","v":"Dist. Customer Rate"},{"$f":"P33","v":"Dist. Vol. Rate Tier 1"},{"$f":"Q33","v":"Dist. Vol. Rate Tier 2"},{"$f":"R33","v":"Dist. Vol. Rate Tier 3"},{"$f":"S33","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$11","v":"cents / m3"},{"$f":"I62","v":"$ / month"},{"$f":"K62","v":"$ / month"},"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$11","v":"cents / m3"},{"$f":"I63","v":"$ / month"},{"$f":"K63","v":"$ / month"},"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$11","v":"cents / m3"},"$ / month","$ / month","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$11","v":"cents / m3"},"$ / month","$ / month","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$11","v":"cents / m3"},"$ / month","$ / month","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$11","v":"cents / m3"},"$ / month","$ / month","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$11","v":"cents / m3"},"$ / month","$ / month","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$11","v":"cents / m3"},"$ / month","$ / month","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$11","v":"cents / m3"},"$ / month","$ / month","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$11","v":"cents / m3"},"$ / month","$ / month",{"$f":"\"\"","v":""},"cents / m3","$ / month",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]

{"sheet":"A1.1 Distributor Information","index":1,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":" \"Name of LDC:       \" &D21","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":" \"OEB Application Number: \" & D23","v":"OEB Application Number: EB-2022-0183 Exhibit A - 2023 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Information"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Name","EPCOR Natural Gas Limited Partnership"]
[]
[null,null,"OEB Application Number","EB-2022-0183 Exhibit A - 2023 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-2022-0183 Exhibit A - 2023 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,18.5,13.7196,11.026400000000001,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 1 - General Service Rate - Commercial",null,18.5,13.7196,11.026400000000001,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 1 - General Service Rate - Industrial",null,18.5,13.7196,11.026400000000001,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,20,17.6387,null,9.1630000000000003,7.1433999999999997,null,null,4.3499999999999997E-2]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,20,22.2332,null,15.167,16.093499999999999,null,null,4.3499999999999997E-2]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,200,null,null,null,null,4.0445000000000002,30.644300000000001,4.3499999999999997E-2,7.9775,11.0113]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,20,19.502500000000001,11.965999999999999,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,20,24.879899999999999,19.2257,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,190,null,null,null,null,8.0605908407886382,1,4.3499999999999997E-2,6.2641,9.7052999999999994]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,64139.69,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-2022-0183 Exhibit A - 2023 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Billing Determinants - Actuals January 1, 2021 to December 31, 2021"]
[]
[]
[]
[]
[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,8983,16936433,195144.9,null,null,null,null,17131577.899999999]
[null,null,"RATE 1 - General Service Rate - Commercial",null,552,2476555,2684747.1,null,null,null,null,4667901.0999999996]
[null,null,"RATE 1 - General Service Rate - Industrial",null,75,467397.1,1796715.4,null,null,null,null,2234972.7000000002]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,50,73682.100000000006,null,385915.8,42274.5,null,null,501872.4]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,50,67400.2,null,262330.3,13532.6,null,null,343263.1]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,6,null,null,null,null,1336433.3999999999,215467.2,998786.5]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,41,110285.7,1583058.5,null,null,null,null,1693344.2]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,41,20909.5,12431.4,null,null,null,null,33340.9]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,4,null,null,null,null,776148.5,null,776148.5]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,1,null,null,null,null,60162513.399999999,2505600]
[null,null,null,null,{"$f":"SUM(E16:E19,E21:E22,E24:E25)","v":9712},{"$f":"SUM(F16:F25)","v":20152662.600000001},6272097.3000000007,648246.1,55807.1,62275095.299999997,2721067.2,28381207.299999997,{"$f":"SUM(M16:M25)","v":0},{"$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-2022-0183 Exhibit A - 2023 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,{"$f":"'B1.1 Current Distribution Rates'!E16*'B1.2 Billing Determinants'!E16*12","v":1994226},{"$f":"'B1.1 Current Distribution Rates'!F16*'B1.2 Billing Determinants'!F16/100","v":2323610.8618680001},{"$f":"'B1.1 Current Distribution Rates'!G16*'B1.2 Billing Determinants'!G16/100","v":21517.457253600001},{"$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":7452.2363864999988},{"$f":"'B1.1 Current Distribution Rates'!M16*'B1.2 Billing Determinants'!M16/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N16*'B1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":4346806.5555080995}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'B1.1 Current Distribution Rates'!E17*'B1.2 Billing Determinants'!E17*12","v":122544},{"$f":"'B1.1 Current Distribution Rates'!F17*'B1.2 Billing Determinants'!F17/100","v":339773.43978000002},{"$f":"'B1.1 Current Distribution Rates'!G17*'B1.2 Billing Determinants'!G17/100","v":296030.95423440001},{"$f":"'B1.1 Current Distribution Rates'!H17*'B1.2 Billing Determinants'!H17/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L17*'B1.2 Billing Determinants'!L17/100","v":2030.5369784999996},{"$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":760378.93099289993}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'B1.1 Current Distribution Rates'!E18*'B1.2 Billing Determinants'!E18*12","v":16650},{"$f":"'B1.1 Current Distribution Rates'!F18*'B1.2 Billing Determinants'!F18/100","v":64125.012531599998},{"$f":"'B1.1 Current Distribution Rates'!G18*'B1.2 Billing Determinants'!G18/100","v":198113.02686560003},{"$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":972.21312449999994},{"$f":"'B1.1 Current Distribution Rates'!M18*'B1.2 Billing Determinants'!M18/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N18*'B1.2 Billing Determinants'!N18/100","v":0},{"$f":"SUM(E18:N18)","v":279860.25252169999}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'B1.1 Current Distribution Rates'!E19*'B1.2 Billing Determinants'!E19*7","v":7000},{"$f":"'B1.1 Current Distribution Rates'!F19*'B1.2 Billing Determinants'!F19/100","v":12996.564572700001},{"$f":"'B1.1 Current Distribution Rates'!G19*'B1.2 Billing Determinants'!G19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H19*'B1.2 Billing Determinants'!H19/100","v":35361.464754000001},{"$f":"'B1.1 Current Distribution Rates'!I19*'B1.2 Billing Determinants'!I19/100","v":3019.8366330000003},{"$f":"'B1.1 Current Distribution Rates'!J19*'B1.2 Billing Determinants'!J19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K19*'B1.2 Billing Determinants'!K19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L19*'B1.2 Billing Determinants'!L19/100","v":218.31449399999997},{"$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":58596.180453699999}]
[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":14985.2212664},{"$f":"'B1.1 Current Distribution Rates'!G20*'B1.2 Billing Determinants'!G20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H20*'B1.2 Billing Determinants'!H20/100","v":39787.636600999998},{"$f":"'B1.1 Current Distribution Rates'!I20*'B1.2 Billing Determinants'!I20/100","v":2177.8689810000001},{"$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":149.31944849999999},{"$f":"'B1.1 Current Distribution Rates'!M20*'B1.2 Billing Determinants'!M20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N20*'B1.2 Billing Determinants'!N20/100","v":0},{"$f":"SUM(E20:N20)","v":62100.0462969}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$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},{"$f":"'B1.1 Current Distribution Rates'!J21*'B1.2 Billing Determinants'!J21/100","v":54052.048863000004},{"$f":"'B1.1 Current Distribution Rates'!K21*'B1.2 Billing Determinants'!K21/100","v":66028.415169600004},{"$f":"'B1.1 Current Distribution Rates'!L21*'B1.2 Billing Determinants'!L21/100","v":434.4721275},{"$f":"'B1.1 Current Distribution Rates'!M21*'B1.2 Billing Determinants'!M21/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N21*'B1.2 Billing Determinants'!N21/100","v":0},134914.93616009998]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'B1.1 Current Distribution Rates'!E22*'B1.2 Billing Determinants'!E22*9","v":7380},{"$f":"'B1.1 Current Distribution Rates'!F22*'B1.2 Billing Determinants'!F22/100","v":21508.4686425},{"$f":"'B1.1 Current Distribution Rates'!G22*'B1.2 Billing Determinants'!G22/100","v":189428.78010999999},{"$f":"'B1.1 Current Distribution Rates'!H22*'B1.2 Billing Determinants'!H22/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L22*'B1.2 Billing Determinants'!L22/100","v":736.60472700000003},{"$f":"'B1.1 Current Distribution Rates'!M22*'B1.2 Billing Determinants'!M22/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N22*'B1.2 Billing Determinants'!N22/100","v":0},219053.85347949999]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'B1.1 Current Distribution Rates'!E23*'B1.2 Billing Determinants'!E23*3","v":2460},{"$f":"'B1.1 Current Distribution Rates'!F23*'B1.2 Billing Determinants'!F23/100","v":5202.2626904999997},{"$f":"'B1.1 Current Distribution Rates'!G23*'B1.2 Billing Determinants'!G23/100","v":2390.0236697999999},{"$f":"'B1.1 Current Distribution Rates'!H23*'B1.2 Billing Determinants'!H23/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L23*'B1.2 Billing Determinants'!L23/100","v":14.5032915},{"$f":"'B1.1 Current Distribution Rates'!M23*'B1.2 Billing Determinants'!M23/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N23*'B1.2 Billing Determinants'!N23/100","v":0},10066.7896518]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$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},{"$f":"'B1.1 Current Distribution Rates'!J24*'B1.2 Billing Determinants'!J24/100","v":62562.154901918402},{"$f":"'B1.1 Current Distribution Rates'!K24*'B1.2 Billing Determinants'!K24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L24*'B1.2 Billing Determinants'!L24/100","v":337.62459749999994},{"$f":"'B1.1 Current Distribution Rates'!M24*'B1.2 Billing Determinants'!M24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N24*'B1.2 Billing Determinants'!N24/100","v":0},72019.779499418408]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'B1.1 Current Distribution Rates'!E25*'B1.2 Billing Determinants'!E25*12","v":769676.28},{"$f":"'B1.1 Current Distribution Rates'!F25*'B1.2 Billing Determinants'!F25/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!N25*'B1.2 Billing Determinants'!N25/100","v":0},769676.28]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":2948456.2800000003},{"$f":"SUM(F16:F25)","v":2782201.8313517002},707480.24213340005,75149.101354999992,5197.7056140000004,116614.20376491841,66028.415169600004,12345.825175499998,0,0,6713473.6045641173]
[]
[]
[null,null,{"$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":12,"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-2022-0183 Exhibit A - 2023 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Current Rate Riders"]
[]
[null,null,"Description",null,"REDA","PGTVA","ADVADA Rate 1 - 5","ADVADA Rate 6","LDMDA","SICDA","FCCVA","GGEADA"]
[null,null,null,null,"Jan 2022-Dec 2022 ","Jan 2022-Dec 2022 ","Effective for 12 months","Effective for 12 months","Jan 2022-Dec 2022 ","Jan 2022-Dec 2022 ","April 2022-Mar 2023","April 2022-Mar 2023"]
[null,null,null,null,"$ per Customer Per Month","cents / m3","cents / m3","$ per Customer Per Month","$ per Customer Per Month","cents / m3","$ per Customer Per Month","$ per Customer Per Month"]
[null,null,"Rate Group"]
[null,null,"RATE 1 - General Service Rate - Residential",null,0.33,{"$f":"ROUND(0.319484621172099,4)","v":0.31950000000000001},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,1.35,0.26829999999999998,0.03,0.03]
[null,null,"RATE 1 - General Service Rate - Commercial",null,0.33,{"$f":"ROUND(0.319484621172099,4)","v":0.31950000000000001},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,1.35,0.26829999999999998,0.03,0.03]
[null,null,"RATE 1 - General Service Rate - Industrial",null,0.33,0.31950000000000001,{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,1.35,0.26829999999999998,0.03,0.03]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,0.33,0.31950000000000001,{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,0.23430000000000001,0.03,0.03]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,0.33,0.31950000000000001,{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"J19","v":0.23430000000000001},0.03,0.03]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,0.33,0.31950000000000001,{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,1.7899999999999999E-2,0.03,0.03]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,0.33,0.31950000000000001,{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,8.14E-2,0.03,0.03]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,0.33,0.31950000000000001,{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"J22","v":8.14E-2},0.03,0.03]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,0.33,0.31950000000000001,{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,2.3800000000000002E-2,0.03,0.03]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,0.27,null,null,{"$f":"'F1.3 ADVADA'!H20","v":0}]
[]
[]
[]
[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-2022-0183 Exhibit A - 2023 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":18.5},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E17*(1+G17)","v":19.036499999999997},{"$f":"SUM('B1.2 Billing Determinants'!E16:E18)","v":9610},{"$f":"H17*I17*12","v":2195289.1799999997},"Change",{"$f":"E17+1","v":19.5},{"$f":"I17*L17*12","v":2248740}]
[null,null,"Delivery\nFirst 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!F16","v":13.7196},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":14.117468399999998},{"$f":"SUM('B1.2 Billing Determinants'!F16:F18)","v":19880385.100000001},{"$f":"H18*I18/100","v":2806607.0842908085},"Change",{"$f":"M18/I18*100","v":13.891355152802266},{"$f":"(J$21-M$17-M$20)*J18/(J$21-J$17-J$20)","v":2761654.8999857837}]
[null,null,"Delivery\nOver 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!G16","v":11.026400000000001},null,{"$f":"E14","v":2.9000000000000001E-2},11.346165599999999,{"$f":"SUM('B1.2 Billing Determinants'!G16:G18)","v":4676607.4000000004},{"$f":"H19*I19/100","v":530615.6200658544},"Change",{"$f":"M19/I19*100","v":11.164439084000911},{"$f":"(J$21-M$17-M$20)*J19/(J$21-J$17-J$20)","v":522116.98437087884}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L16","v":4.3499999999999997E-2},null,0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L16:L18)","v":24034451.699999999},{"$f":"H20*I20/100","v":10454.986489499999},"No Change",{"$f":"E20","v":4.3499999999999997E-2},{"$f":"I20*L20/100","v":10454.986489499999}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":5542966.8708461626},null,null,{"$f":"SUM(M17:M20)","v":5542966.8708461626}]
[]
[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-2022-0183 Exhibit A - 2023 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},"Change",{"$f":"H17+I11","v":20.58},{"$f":"I17*L17*12","v":12348}]
[null,null,"Delivery First 1,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!F19","v":17.6387},null,{"$f":"$E$14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":18.150222299999999},{"$f":"'B1.2 Billing Determinants'!F19","v":73682.100000000006},{"$f":"H18*I18/100","v":13373.4649453083},"Change",{"$f":"M18/I18*100","v":18.150222299999999},{"$f":"(J$25-M$17-M$24)*J18/(J$25-J$17-J$24)","v":13373.4649453083}]
[null,null,"Delivery Next 24,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!H19","v":9.1630000000000003},null,2.9000000000000001E-2,{"$f":"E19*(1+G19)","v":9.4287270000000003},{"$f":"'B1.2 Billing Determinants'!H19","v":385915.8},{"$f":"H19*I19/100","v":36386.947231865997},"Change",{"$f":"M19/I19*100","v":9.4287269999999985},{"$f":"(J$25-M$17-M$24)*J19/(J$25-J$17-J$24)","v":36386.947231865997}]
[null,null,"Delivery Over 25,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!I19","v":7.1433999999999997},null,2.9000000000000001E-2,7.3505585999999994,{"$f":"'B1.2 Billing Determinants'!I19","v":42274.5},3107.4118953569996,"Change",7.3505585999999985,3107.4118953569996]
[null,null,"Delivery First 1,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F20","v":22.2332},null,2.9000000000000001E-2,22.877962799999999,{"$f":"'B1.2 Billing Determinants'!F20","v":67400.2},15419.792683125599,"Change",22.877962799999999,15419.792683125599]
[null,null,"Delivery Next 24,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!H20","v":15.167},null,2.9000000000000001E-2,15.606842999999998,{"$f":"'B1.2 Billing Determinants'!H20","v":262330.3},40941.478062428992,"Change",15.606842999999998,40941.478062428992]
[null,null,"Delivery Over 25,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!I20","v":16.093499999999999},null,2.9000000000000001E-2,16.560211499999998,{"$f":"'B1.2 Billing Determinants'!I20","v":13532.6},2241.0271814489997,"Change",16.560211499999998,2241.0271814489997]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L19","v":4.3499999999999997E-2},null,0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L19:L20)","v":845135.5},367.63394249999999,"No Change",{"$f":"E24","v":4.3499999999999997E-2},{"$f":"I24*L24/100","v":367.63394249999999}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J24)","v":124185.7559420349},null,null,{"$f":"SUM(M17:M24)","v":124185.7559420349}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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-2022-0183 Exhibit A - 2023 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},"Change",{"$f":"H17+I11","v":205.79999999999998},{"$f":"I17*L17*12","v":14817.599999999999}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J21","v":4.0445000000000002},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":4.1617904999999995},{"$f":"'B1.2 Billing Determinants'!J21","v":1336433.3999999999},{"$f":"H18*I18/100","v":55619.558280026984},"Change",{"$f":"M18/I18*100","v":4.1617904999999986},{"$f":"(J$21-M$17-M$20)*J18/(J$21-J$17-J$20)","v":55619.558280026984}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K21","v":30.644300000000001},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E19*(1+G19)","v":31.5329847},{"$f":"'B1.2 Billing Determinants'!K21","v":215467.2},{"$f":"H19*I19/100","v":67943.239209518404},"Change",{"$f":"M19/I19*100","v":31.5329847},{"$f":"(J$21-M$17-M$20)*J19/(J$21-J$17-J$20)","v":67943.239209518404}]
[null,null,"Commodity",null,{"$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":998786.5},{"$f":"H20*I20/100","v":434.4721275},"No Change",{"$f":"E20","v":4.3499999999999997E-2},{"$f":"I20*L20/100","v":434.4721275}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":138814.86961704539},null,null,{"$f":"SUM(M17:M20)","v":138814.86961704539}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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-2022-0183 Exhibit A - 2023 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},"Change",{"$f":"H17","v":20.58},{"$f":"I17*L17*12","v":10125.36}]
[null,null,"Delivery First 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!F22","v":19.502500000000001},null,{"$f":"$E$14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":20.0680725},{"$f":"'B1.2 Billing Determinants'!F22","v":110285.7},{"$f":"H18*I18/100","v":22132.214233132498},"Change",{"$f":"M18/I18*100","v":20.068072499999996},{"$f":"(J$23-M$17-M$22)*J18/(J$23-J$17-J$22)","v":22132.214233132498}]
[null,null,"Delivery Over 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!G22","v":11.965999999999999},null,2.9000000000000001E-2,12.313013999999999,{"$f":"'B1.2 Billing Determinants'!G22","v":1583058.5},{"$f":"H19*I19/100","v":194922.21473318999},"Change",{"$f":"M19/I19*100","v":12.313013999999999},{"$f":"(J$23-M$17-M$22)*J19/(J$23-J$17-J$22)","v":194922.21473318999}]
[null,null,"Delivery First 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F23","v":24.879899999999999},null,2.9000000000000001E-2,25.601417099999995,{"$f":"'B1.2 Billing Determinants'!F23","v":20909.5},{"$f":"H20*I20/100","v":5353.1283085244986},"Change",25.601417099999995,5353.1283085244986]
[null,null,"Delivery Over 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!G23","v":19.2257},null,2.9000000000000001E-2,19.783245299999997,{"$f":"'B1.2 Billing Determinants'!G23","v":12431.4},{"$f":"H21*I21/100","v":2459.3343562241994},"Change",{"$f":"M21/I21*100","v":19.783245299999997},2459.3343562241994]
[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":1726685.0999999999},{"$f":"H22*I22/100","v":751.10801849999984},"No Change",{"$f":"E22","v":4.3499999999999997E-2},{"$f":"I22*L22/100","v":751.10801849999984}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J22)","v":235743.35964957118},null,null,{"$f":"SUM(M17:M22)","v":235743.35964957118}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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-2022-0183 Exhibit A - 2023 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},"Change",{"$f":"H17+I11","v":195.51},{"$f":"I17*L17*12","v":9384.48}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J24","v":8.0605908407886382},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":8.2943479751715081},{"$f":"'B1.2 Billing Determinants'!J24","v":776148.5},{"$f":"H18*I18/100","v":64376.457394074037},"Change",{"$f":"M18/I18*100","v":8.2943479751715099},{"$f":"J20-M17-M19","v":64376.457394074045}]
[null,null,"Commodity",null,{"$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":776148.5},{"$f":"H19*I19/100","v":337.62459749999994},"No Change",{"$f":"E19","v":4.3499999999999997E-2},{"$f":"I19*L19/100","v":337.62459749999994}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J19)","v":74098.561991574039},null,null,{"$f":"SUM(M17:M19)","v":74098.561991574054}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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-2022-0183 Exhibit A - 2023 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":64139.69},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E17*(1+G17)","v":65999.741009999998},{"$f":"'B1.2 Billing Determinants'!E25","v":1},{"$f":"H17*I17*12","v":791996.89211999997},"Change",{"$f":"H17","v":65999.741009999998},{"$f":"I17*L17*12","v":791996.89211999997}]
[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":60162513.399999999},{"$f":"H18*I18/100","v":0},"No Change",null,{"$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,{"$f":"'B1.2 Billing Determinants'!K25","v":2505600},{"$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":791996.89211999997},null,null,{"$f":"SUM(M17:M19)","v":791996.89211999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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-2022-0183 Exhibit A - 2023 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,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":19.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":13.891355152802266},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.164439084000911},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":19.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":13.891355152802266},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.164439084000911},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":19.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":13.891355152802266},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.164439084000911},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'D1.2 Rate 2 Adjustment'!L17","v":20.58},{"$f":"'D1.2 Rate 2 Adjustment'!L18","v":18.150222299999999},null,{"$f":"'D1.2 Rate 2 Adjustment'!L19","v":9.4287269999999985},{"$f":"'D1.2 Rate 2 Adjustment'!L20","v":7.3505585999999985},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":20.58},{"$f":"'D1.2 Rate 2 Adjustment'!L21","v":22.877962799999999},null,{"$f":"'D1.2 Rate 2 Adjustment'!L22","v":15.606842999999998},{"$f":"'D1.2 Rate 2 Adjustment'!L23","v":16.560211499999998},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!L24","v":4.3499999999999997E-2}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'D1.3 Rate 3 Adjustment'!L17","v":205.79999999999998},null,null,null,null,{"$f":"'D1.3 Rate 3 Adjustment'!L18","v":4.1617904999999986},{"$f":"'D1.3 Rate 3 Adjustment'!L19","v":31.5329847},{"$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$14)","v":8.2088474999999992},{"$f":"'B1.1 Current Distribution Rates'!N21*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":11.330627699999999}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'D1.4 Rate 4 Adjustment'!L17","v":20.58},{"$f":"'D1.4 Rate 4 Adjustment'!L18","v":20.068072499999996},{"$f":"'D1.4 Rate 4 Adjustment'!L19","v":12.313013999999999},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":20.58},{"$f":"'D1.4 Rate 4 Adjustment'!L20","v":25.601417099999995},{"$f":"'D1.4 Rate 4 Adjustment'!L21","v":19.783245299999997},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":195.51},null,null,null,null,{"$f":"'D1.5 Rate 5 Adjustment'!L18","v":8.2943479751715099},1,{"$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$14)","v":6.4457588999999995},{"$f":"'B1.1 Current Distribution Rates'!N24*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":9.9867536999999977}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'D1.6 Rate 6 Adjustment'!L17","v":65999.741009999998},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-2022-0183 Exhibit A - 2023 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.2 Billing Determinants'!C10","v":"Billing Determinants - Actuals January 1, 2021 to December 31, 2021"}]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'B1.2 Billing Determinants'!E16","v":8983},{"$f":"'B1.2 Billing Determinants'!F16","v":16936433},{"$f":"'B1.2 Billing Determinants'!G16","v":195144.9},{"$f":"'B1.2 Billing Determinants'!H16","v":0},{"$f":"'B1.2 Billing Determinants'!I16","v":0},{"$f":"'B1.2 Billing Determinants'!J16","v":0},{"$f":"'B1.2 Billing Determinants'!K16","v":0},{"$f":"'B1.2 Billing Determinants'!L16","v":17131577.899999999},{"$f":"'B1.2 Billing Determinants'!M16","v":0},{"$f":"'B1.2 Billing Determinants'!N16","v":0}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'B1.2 Billing Determinants'!E17","v":552},{"$f":"'B1.2 Billing Determinants'!F17","v":2476555},{"$f":"'B1.2 Billing Determinants'!G17","v":2684747.1},{"$f":"'B1.2 Billing Determinants'!H17","v":0},{"$f":"'B1.2 Billing Determinants'!I17","v":0},{"$f":"'B1.2 Billing Determinants'!J17","v":0},{"$f":"'B1.2 Billing Determinants'!K17","v":0},{"$f":"'B1.2 Billing Determinants'!L17","v":4667901.0999999996},{"$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":75},{"$f":"'B1.2 Billing Determinants'!F18","v":467397.1},{"$f":"'B1.2 Billing Determinants'!G18","v":1796715.4},{"$f":"'B1.2 Billing Determinants'!H18","v":0},{"$f":"'B1.2 Billing Determinants'!I18","v":0},{"$f":"'B1.2 Billing Determinants'!J18","v":0},{"$f":"'B1.2 Billing Determinants'!K18","v":0},{"$f":"'B1.2 Billing Determinants'!L18","v":2234972.7000000002},{"$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},{"$f":"'B1.2 Billing Determinants'!F19","v":73682.100000000006},{"$f":"'B1.2 Billing Determinants'!G19","v":0},{"$f":"'B1.2 Billing Determinants'!H19","v":385915.8},{"$f":"'B1.2 Billing Determinants'!I19","v":42274.5},{"$f":"'B1.2 Billing Determinants'!J19","v":0},{"$f":"'B1.2 Billing Determinants'!K19","v":0},{"$f":"'B1.2 Billing Determinants'!L19","v":501872.4},{"$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},{"$f":"'B1.2 Billing Determinants'!F20","v":67400.2},{"$f":"'B1.2 Billing Determinants'!G20","v":0},{"$f":"'B1.2 Billing Determinants'!H20","v":262330.3},{"$f":"'B1.2 Billing Determinants'!I20","v":13532.6},{"$f":"'B1.2 Billing Determinants'!J20","v":0},{"$f":"'B1.2 Billing Determinants'!K20","v":0},{"$f":"'B1.2 Billing Determinants'!L20","v":343263.1},{"$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},{"$f":"'B1.2 Billing Determinants'!J21","v":1336433.3999999999},{"$f":"'B1.2 Billing Determinants'!K21","v":215467.2},{"$f":"'B1.2 Billing Determinants'!L21","v":998786.5},{"$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},{"$f":"'B1.2 Billing Determinants'!F22","v":110285.7},{"$f":"'B1.2 Billing Determinants'!G22","v":1583058.5},{"$f":"'B1.2 Billing Determinants'!H22","v":0},{"$f":"'B1.2 Billing Determinants'!I22","v":0},{"$f":"'B1.2 Billing Determinants'!J22","v":0},{"$f":"'B1.2 Billing Determinants'!K22","v":0},{"$f":"'B1.2 Billing Determinants'!L22","v":1693344.2},{"$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},{"$f":"'B1.2 Billing Determinants'!F23","v":20909.5},{"$f":"'B1.2 Billing Determinants'!G23","v":12431.4},{"$f":"'B1.2 Billing Determinants'!H23","v":0},{"$f":"'B1.2 Billing Determinants'!I23","v":0},{"$f":"'B1.2 Billing Determinants'!J23","v":0},{"$f":"'B1.2 Billing Determinants'!K23","v":0},{"$f":"'B1.2 Billing Determinants'!L23","v":33340.9},{"$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},{"$f":"'B1.2 Billing Determinants'!J24","v":776148.5},{"$f":"'B1.2 Billing Determinants'!K24","v":0},{"$f":"'B1.2 Billing Determinants'!L24","v":776148.5},{"$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},{"$f":"'B1.2 Billing Determinants'!J25","v":60162513.399999999},{"$f":"'B1.2 Billing Determinants'!K25","v":2505600},{"$f":"'B1.2 Billing Determinants'!L25","v":0},{"$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":9712},{"$f":"SUM(F16:F25)","v":20152662.600000001},6272097.3000000007,648246.1,55807.1,62275095.299999997,2721067.2,28381207.299999997,0,0]
[]
[]
[]
[null,null,{"$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-2022-0183 Exhibit A - 2023 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,{"$f":"'E1.1 Proposed Dist Rates '!E16*'E1.2 Billing Determinants'!E16*12","v":2102022},{"$f":"'E1.1 Proposed Dist Rates '!F16*'E1.2 Billing Determinants'!F16/100","v":2352700.0582464035},{"$f":"'E1.1 Proposed Dist Rates '!G16*'E1.2 Billing Determinants'!G16/100","v":21786.833486034491},{"$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":7452.2363864999988},{"$f":"'E1.1 Proposed Dist Rates '!M16*'E1.2 Billing Determinants'!M16/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N16*'E1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":4483961.1281189388}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'E1.1 Proposed Dist Rates '!E17*'E1.2 Billing Determinants'!E17*12","v":129168},{"$f":"'E1.1 Proposed Dist Rates '!F17*'E1.2 Billing Determinants'!F17/100","v":344027.05060448212},{"$f":"'E1.1 Proposed Dist Rates '!G17*'E1.2 Billing Determinants'!G17/100","v":299736.95453898102},{"$f":"'E1.1 Proposed Dist Rates '!H17*'E1.2 Billing Determinants'!H17/100","v":0},{"$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},{"$f":"'E1.1 Proposed Dist Rates '!L17*'E1.2 Billing Determinants'!L17/100","v":2030.5369784999996},{"$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":774962.54212196311}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'E1.1 Proposed Dist Rates '!E18*'E1.2 Billing Determinants'!E18*12","v":17550},{"$f":"'E1.1 Proposed Dist Rates '!F18*'E1.2 Billing Determinants'!F18/100","v":64927.791134898354},{"$f":"'E1.1 Proposed Dist Rates '!G18*'E1.2 Billing Determinants'!G18/100","v":200593.19634586331},{"$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":972.21312449999994},{"$f":"'E1.1 Proposed Dist Rates '!M18*'E1.2 Billing Determinants'!M18/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N18*'E1.2 Billing Determinants'!N18/100","v":0},284043.20060526166]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'E1.1 Proposed Dist Rates '!E19*'E1.2 Billing Determinants'!E19*7","v":7203},{"$f":"'E1.1 Proposed Dist Rates '!F19*'E1.2 Billing Determinants'!F19/100","v":13373.4649453083},{"$f":"'E1.1 Proposed Dist Rates '!G19*'E1.2 Billing Determinants'!G19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H19*'E1.2 Billing Determinants'!H19/100","v":36386.94723186599},{"$f":"'E1.1 Proposed Dist Rates '!I19*'E1.2 Billing Determinants'!I19/100","v":3107.4118953569996},{"$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":218.31449399999997},{"$f":"'E1.1 Proposed Dist Rates '!M19*'E1.2 Billing Determinants'!M19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N19*'E1.2 Billing Determinants'!N19/100","v":0},60289.138566531292]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E20*'E1.2 Billing Determinants'!E20*5","v":5145},{"$f":"'E1.1 Proposed Dist Rates '!F20*'E1.2 Billing Determinants'!F20/100","v":15419.792683125599},{"$f":"'E1.1 Proposed Dist Rates '!G20*'E1.2 Billing Determinants'!G20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H20*'E1.2 Billing Determinants'!H20/100","v":40941.478062428992},{"$f":"'E1.1 Proposed Dist Rates '!I20*'E1.2 Billing Determinants'!I20/100","v":2241.0271814489997},{"$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":149.31944849999999},{"$f":"'E1.1 Proposed Dist Rates '!M20*'E1.2 Billing Determinants'!M20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N20*'E1.2 Billing Determinants'!N20/100","v":0},63896.617375503585]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E21*'E1.2 Billing Determinants'!E21*12","v":14817.599999999999},{"$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":55619.558280026977},{"$f":"'E1.1 Proposed Dist Rates '!K21*'E1.2 Billing Determinants'!K21/100","v":67943.239209518404},{"$f":"'E1.1 Proposed Dist Rates '!L21*'E1.2 Billing Determinants'!L21/100","v":434.4721275},{"$f":"'E1.1 Proposed Dist Rates '!M21*'E1.2 Billing Determinants'!M21/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N21*'E1.2 Billing Determinants'!N21/100","v":0},138814.86961704539]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'E1.1 Proposed Dist Rates '!E22*'E1.2 Billing Determinants'!E22*9","v":7594.0199999999995},{"$f":"'E1.1 Proposed Dist Rates '!F22*'E1.2 Billing Determinants'!F22/100","v":22132.214233132494},{"$f":"'E1.1 Proposed Dist Rates '!G22*'E1.2 Billing Determinants'!G22/100","v":194922.21473318999},{"$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":736.60472700000003},{"$f":"'E1.1 Proposed Dist Rates '!M22*'E1.2 Billing Determinants'!M22/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N22*'E1.2 Billing Determinants'!N22/100","v":0},225385.05369332249]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E23*'E1.2 Billing Determinants'!E23*3","v":2531.34},{"$f":"'E1.1 Proposed Dist Rates '!F23*'E1.2 Billing Determinants'!F23/100","v":5353.1283085244986},{"$f":"'E1.1 Proposed Dist Rates '!G23*'E1.2 Billing Determinants'!G23/100","v":2459.3343562241994},{"$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":14.5032915},{"$f":"'E1.1 Proposed Dist Rates '!M23*'E1.2 Billing Determinants'!M23/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N23*'E1.2 Billing Determinants'!N23/100","v":0},10358.305956248698]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E24*'E1.2 Billing Determinants'!E24*12","v":9384.48},{"$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":64376.457394074045},{"$f":"'E1.1 Proposed Dist Rates '!K24*'E1.2 Billing Determinants'!K24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L24*'E1.2 Billing Determinants'!L24/100","v":337.62459749999994},{"$f":"'E1.1 Proposed Dist Rates '!M24*'E1.2 Billing Determinants'!M24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N24*'E1.2 Billing Determinants'!N24/100","v":0},74098.561991574054]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'E1.1 Proposed Dist Rates '!E25*'E1.2 Billing Determinants'!E25*12","v":791996.89211999997},{"$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},791996.89211999997]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":3087412.3321199999},{"$f":"SUM(F16:F25)","v":2817933.500155875},719498.53346029297,77328.425294294982,5348.4390768059993,119996.01567410101,67943.239209518404,12345.825175499998,0,0,6907806.3101663897]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"13.36/13","v":1.0276923076923077},null,null,"Proposed Revenue",{"$f":"O26","v":6907806.3101663897}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Revenue",{"$f":"'B1.3 Current Rev From Rates'!O26","v":6713473.6045641173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Change",{"$f":"O28-O29","v":194332.70560227241}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30/O29","v":2.8946670091941139E-2}]
[]
[null,null,{"$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-2022-0183 Exhibit A - 2023 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,"DSM",9711,null,2129,null,{"$f":"F16/D16/12","v":1.8269659835924896E-2}]
[]
[]
[]
[]
[null,null,"Rate Class",null,null,null,null,"Proposed Rate Rider ($ / customer / month)"]
[null,null,"Rates 1 - 5",null,null,null,null,{"$f":"ROUND(H16+H17,2)","v":0.02}]
[null,null,"Rate 6"]
[]
[]
[]
[]
[null,null,{"$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-2022-0183 Exhibit A - 2023 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":29241395},null,127352,null,{"$f":"E16/C16*100","v":0.43551957763984922}]
[]
[]
[]
[]
[null,null,{"$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-2022-0183 Exhibit A - 2023 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":9711},{"$f":"SUM('E1.2 Billing Determinants'!F16:J24)","v":29241395},null,"cents / m3",{"$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":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-2022-0183 Exhibit A - 2023 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"LDMDA"]
[]
[]
[]
[]
[null,null,"Rate Class","Number of Customers","Volume (m3)","Disposition Amount ($)","Rate Rider Unit","Proposed Rate Rider "]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.4 LDMDA"}]

{"sheet":"F1.5 SICDA","index":19,"n_rows":22,"n_cols":8,"rows_kept":22,"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-2022-0183 Exhibit A - 2023 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"SICDA"]
[]
[]
[]
[]
[null,null,"Rate Class","Number of Customers","Volume (m3)","Disposition Amount ($)","Rate Rider Unit","Proposed Rate Rider "]
[]
[]
[]
[]
[]
[]
[null,null,{"$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-2022-0183 Exhibit A - 2023 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$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 LDMDA'!$H$16","v":0},{"$f":"'F1.5 SICDA'!$H$16","v":0}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 LDMDA'!$H$16","v":0},{"$f":"'F1.5 SICDA'!$H$16","v":0}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 LDMDA'!$H$16","v":0},{"$f":"'F1.5 SICDA'!$H$16","v":0}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!H17","v":0}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"J16","v":0}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!H18","v":0}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!H19","v":0}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"J19","v":0}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.43551957763984922},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!H20","v":0}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,null,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":188,"n_cols":15,"rows_kept":188,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1907.1109762885451},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":18.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":13.7196},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":13.891355152802266},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1885.3871757764666},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":11.026400000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":11.164439084000911},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":21.72380051207837},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1907.1109762885451},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1907.1109762885451},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1907.1109762885451},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1.35},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.26829999999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1907.1109762885451},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1907.1109762885451},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1907.1109762885451},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":506.63928773886238},null,{"$f":"H14*$J14/100","v":506.63928773886238},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":222},null,{"$f":"H16*$J16","v":234},null,{"$f":"IFERROR(H39-F39,\"\")","v":12},null,{"$f":"IFERROR(J39/F39,\"\")","v":5.4054054054054057E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":258.66757896782815},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":261.9058285924973},null,{"$f":"IFERROR(H41-F41,\"\")","v":3.2382496246691517},null,{"$f":"IFERROR(J41/F41,\"\")","v":1.2518962127340705E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":2.3953531396638095},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":2.4253404749008673},null,2.9987335237057877E-2,null,1.2518962127340704E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":0.82959327468551702},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":0.82959327468551702},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":495.8925253821775},null,{"$f":"SUM(H39:H45)","v":511.16076234208367},null,{"$f":"H46-F46","v":15.268236959906176},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":3.0789407338090359E-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":3.96},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},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":6.093219569241902},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":8.3058416690550771},null,{"$f":"IFERROR(H52-F52,\"\")","v":2.2126220998131751},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.3631285685128301},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"C25","v":"ADVADA"},null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"C26","v":"LDMDA"},null,null,{"$f":"F26*$J26","v":16.200000000000003},null,{"$f":"H26*$J26","v":0},null,-16.200000000000003,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,{"$f":"C27","v":"SICDA"},null,null,{"$f":"IFERROR(F27*$J27/100,\"\")","v":5.1167787493821661},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-5.1167787493821661,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,{"$f":"C28","v":"FCCVA"},null,null,{"$f":"F28*$J28","v":0.36},null,{"$f":"H28*$J28","v":0.36},null,{"$f":"IFERROR(H56-F56,\"\")","v":0},null,{"$f":"IFERROR(J56/F56,\"\")","v":0}]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":32.089998318624076},null,{"$f":"SUM(H51:H57)","v":9.2658416690550762},null,{"$f":"SUM(J51:J57)","v":-22.824156649568994},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.71125452930680078}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":186.70616457864853},null,{"$f":"H31*$J31/100","v":186.70616457864853},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":6.4841773193810529E-2},null,{"$f":"H32*$J32/100","v":6.4841773193810529E-2},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":186.77100635184235},null,{"$f":"SUM(H61:H62)","v":186.77100635184235},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":1221.3928177915063},null,{"$f":"SUM(H36,H46,H58,H63)","v":1213.8368981018434},null,{"$f":"SUM(J36,J46,J58,J63)","v":-7.5559196896628187},null,{"$f":"IFERROR(J65/F65,\"\")","v":-6.1863141649426551E-3}]
[]
[]
[null,null,{"$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$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9350.1849637681153},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":18.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":13.7196},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":13.891355152802266},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4486.51268115942},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":11.026400000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":11.164439084000911},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4863.6722826086962},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9350.1849637681153},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9350.1849637681153},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9350.1849637681153},null,null,null,null,{"$f":"O25","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1.35},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"O26","v":"LDMDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.26829999999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9350.1849637681153},null,null,null,null,{"$f":"O27","v":"SICDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9350.1849637681153},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9350.1849637681153},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F74*$J74/100","v":2483.9514371047103},null,{"$f":"H74*$J74/100","v":2483.9514371047103},null,{"$f":"H96-F96","v":0},null,{"$f":"IFERROR(J96/F96,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F76*$J76","v":222},null,{"$f":"H76*$J76","v":234},null,{"$f":"IFERROR(H99-F99,\"\")","v":12},null,{"$f":"IFERROR(J99/F99,\"\")","v":5.4054054054054057E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H100-F100,\"\")","v":0},null,{"$f":"IFERROR(J100/F100,\"\")","v":0}]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":615.53159380434784},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":623.23741051536626},null,{"$f":"IFERROR(H101-F101,\"\")","v":7.7058167110184286},null,{"$f":"IFERROR(J101/F101,\"\")","v":1.2518962127340926E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":536.28796056956537},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":543.00172923728451},null,6.7137686677191368,null,1.2518962127340636E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":""},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":""},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C80<>\"\",C80,\"\")","v":""},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":""},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C81<>\"\",C81,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":4.0673304592391295},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":4.0673304592391295},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":1389.8868848331524},null,{"$f":"SUM(H99:H105)","v":1416.30647021189},null,{"$f":"H106-F106","v":26.419585378737565},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":1.9008442821524342E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C83","v":"REDA"},null,null,{"$f":"F83*$J83","v":3.96},null,{"$f":"H83*$J83","v":0.24},null,{"$f":"IFERROR(H111-F111,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J111/F111,\"\")","v":-0.93939393939393934}]
[null,null,{"$f":"C84","v":"PGTVA"},null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":29.873840959239129},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":40.721886062747586},null,{"$f":"IFERROR(H112-F112,\"\")","v":10.848045103508458},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.36312856851283015}]
[null,null,{"$f":"C85","v":"ADVADA"},null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":0},null,0,null,""]
[null,null,{"$f":"C86","v":"LDMDA"},null,null,{"$f":"F86*$J86","v":16.200000000000003},null,{"$f":"H86*$J86","v":0},null,-16.200000000000003,null,-1]
[null,null,{"$f":"C87","v":"SICDA"},null,null,{"$f":"IFERROR(F87*$J87/100,\"\")","v":25.086546257789852},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-25.086546257789852,null,-1]
[null,null,{"$f":"C88","v":"FCCVA"},null,null,{"$f":"F88*$J88","v":0.36},null,{"$f":"H88*$J88","v":0.36},null,0,null,0]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":75.840387217028976},null,{"$f":"SUM(H111:H117)","v":41.681886062747587},null,{"$f":"SUM(J111:J115)","v":-34.158501154281396},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-0.45039987805615461}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":915.3831079528984},null,{"$f":"H91*$J91/100","v":915.3831079528984},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":0.31790628876811589},null,{"$f":"H92*$J92/100","v":0.31790628876811589},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":915.70101424166648},null,{"$f":"SUM(H121:H122)","v":915.70101424166648},null,{"$f":"SUM(J121:J122)","v":0},null,{"$f":"IF(ISERROR(J123/F123),0,J123/F123)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F96,F106,F118,F123)","v":4865.3797233965579},null,{"$f":"SUM(H96,H106,H118,H123)","v":4857.6408076210146},null,{"$f":"SUM(J96,J106,J118,J123)","v":-7.7389157755438305},null,{"$f":"IFERROR(J125/F125,\"\")","v":-1.5906087942795214E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]
[]
[null,null,{"$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$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O134,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O134,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O134,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O134,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O134,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30188.166666666664},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":18.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":13.7196},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":13.891355152802266},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":6231.9613333333327},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":11.026400000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":11.164439084000911},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":23956.205333333332},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O140,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O140,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O140,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O140,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O140,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30188.166666666664},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O143,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O143,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O143,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O143,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O143,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"O83","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O144,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O144,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O144,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O144,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O144,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30188.166666666664},null,null,null,null,{"$f":"O84","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O145,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O145,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O145,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O145,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O145,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30188.166666666664},null,null,null,null,{"$f":"O85","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O146,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O146,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O146,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1.35},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O146,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O146,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"O86","v":"LDMDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O147,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O147,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O147,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.26829999999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O147,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O147,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30188.166666666664},null,null,null,null,{"$f":"O87","v":"SICDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O148,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O148,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O148,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O148,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O148,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O149,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O149,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O149,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O149,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O149,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O151,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O151,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O151,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O151,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O151,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30188.166666666664},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O152,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O152,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O152,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O152,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C130,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O152,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30188.166666666664},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F134*$J134/100","v":8019.727980333334},null,{"$f":"H134*$J134/100","v":8019.727980333334},null,{"$f":"H156-F156","v":0},null,{"$f":"IFERROR(J156/F156,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C136<>\"\",C136,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F136*$J136","v":222},null,{"$f":"H136*$J136","v":234},null,{"$f":"IFERROR(H159-F159,\"\")","v":12},null,{"$f":"IFERROR(J159/F159,\"\")","v":5.4054054054054057E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H160-F160,\"\")","v":0},null,{"$f":"IFERROR(J160/F160,\"\")","v":0}]
[null,null,{"$f":"IF(C137<>\"\",C137,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F137*$J137/100,\"\")","v":855.0001670879999},null,{"$f":"IFERROR(H137*$J137/100,\"\")","v":865.70388179864472},null,{"$f":"IFERROR(H161-F161,\"\")","v":10.703714710644817},null,{"$f":"IFERROR(J161/F161,\"\")","v":1.2518962127340907E-2}]
[null,null,{"$f":"IF(C138<>\"\",C138,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F138*$J138/100,\"\")","v":2641.507024874667},null,{"$f":"IFERROR(H138*$J138/100,\"\")","v":2674.5759512781769},null,33.068926403509977,null,1.2518962127340553E-2]
[null,null,{"$f":"IF(C139<>\"\",C139,\"\")","v":""},null,null,{"$f":"IFERROR(F139*$J139/100,\"\")","v":""},null,{"$f":"IFERROR(H139*$J139/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C140<>\"\",C140,\"\")","v":""},null,null,{"$f":"IFERROR(F140*$J140/100,\"\")","v":""},null,{"$f":"IFERROR(H140*$J140/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C141<>\"\",C141,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F141*$J141/100,\"\")","v":13.131852499999997},null,{"$f":"IFERROR(H141*$J141/100,\"\")","v":13.131852499999997},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F159:F165)","v":3743.6390444626672},null,{"$f":"SUM(H159:H165)","v":3799.411685576822},null,{"$f":"H166-F166","v":55.772641114154794},null,{"$f":"IF(ISERROR(J166/F166),0,J166/F166)","v":1.4897975058960303E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C111","v":"REDA"},null,null,{"$f":"F143*$J143","v":3.96},null,{"$f":"H143*$J143","v":0.24},null,{"$f":"IFERROR(H171-F171,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J171/F171,\"\")","v":-0.93939393939393934}]
[null,null,{"$f":"C112","v":"PGTVA"},null,null,{"$f":"IFERROR(F144*$J144/100,\"\")","v":96.451192499999991},null,{"$f":"IFERROR(H144*$J144/100,\"\")","v":131.4753759638804},null,{"$f":"IFERROR(H172-F172,\"\")","v":35.024183463880405},null,{"$f":"IFERROR(J172/F172,\"\")","v":0.36312856851283004}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F145*$J145/100,\"\")","v":0},null,{"$f":"IFERROR(H145*$J145/100,\"\")","v":0},null,0,null,""]
[null,null,"LDMDA",null,null,{"$f":"F146*$J146","v":16.200000000000003},null,{"$f":"H146*$J146","v":0},null,-16.200000000000003,null,-1]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F147*$J147/100,\"\")","v":80.994851166666663},null,{"$f":"IFERROR(H147*$J147/100,\"\")","v":0},null,-80.994851166666663,null,-1]
[null,null,"FCCVA",null,null,{"$f":"F148*$J148","v":0.36},null,{"$f":"H148*$J148","v":0.36},null,0,null,0]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F171:F177)","v":198.32604366666669},null,{"$f":"SUM(H171:H177)","v":132.43537596388043},null,{"$f":"SUM(J171:J177)","v":-65.89066770278626},null,{"$f":"IF(ISERROR(J178/F178),0,J178/F178)","v":-0.33223406510105624}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F151*$J151/100","v":2955.4215166666663},null,{"$f":"H151*$J151/100","v":2955.4215166666663},null,{"$f":"IFERROR(H181-F181,\"\")","v":0},null,{"$f":"IFERROR(J181/F181,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F152*$J152/100","v":1.0263976666666665},null,{"$f":"H152*$J152/100","v":1.0263976666666665},null,{"$f":"IFERROR(H182-F182,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F181:F182)","v":2956.4479143333328},null,{"$f":"SUM(H181:H182)","v":2956.4479143333328},null,{"$f":"SUM(J181:J182)","v":0},null,{"$f":"IF(ISERROR(J183/F183),0,J183/F183)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F156,F166,F178,F183)","v":14918.140982796001},null,{"$f":"SUM(H156,H166,H178,H183)","v":14908.022956207369},null,{"$f":"SUM(J156,J166,J178,J183)","v":-10.118026588631466},null,{"$f":"IFERROR(J185/F185,\"\")","v":-6.7823642371390937E-4}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A121),FIND(\"]\",CELL(\"filename\",A121))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]

{"sheet":"G1.2 Rate 2 Bill Impact","index":22,"n_rows":165,"n_cols":15,"rows_kept":165,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":10037.448},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":17.6387},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":18.150222299999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1473.6420000000001},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.1630000000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.4287269999999985},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7718.3159999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7.1433999999999997},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7.3505585999999985},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":845.49},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":10037.448},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":10037.448},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":10037.448},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.23430000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":10037.448},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":10037.448},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":10037.448},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":2666.5283607840001},null,{"$f":"H14*$J14/100","v":2666.5283607840001},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":144.06},null,{"$f":"IFERROR(H39-F39,\"\")","v":4.0600000000000023},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.9000000000000015E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":7},null,{"$f":"J16","v":7},null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":259.93129145400002},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":267.46929890616599},null,{"$f":"IFERROR(H41-F41,\"\")","v":7.5380074521659708},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.8999999999999887E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":707.22929508000004},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":727.73894463731983},null,20.50964955731979,null,2.89999999999997E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":60.396732659999998},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":62.148237907139993},null,1.7515052471399954,null,2.8999999999999925E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":4.3662898800000001},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":4.3662898800000001},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":1178.9236090740001},null,{"$f":"SUM(H39:H45)","v":1212.7827713306258},null,{"$f":"H46-F46","v":33.859162256625723},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8720403931193485E-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":2.31},null,{"$f":"H23*$J23","v":0.14000000000000001},null,{"$f":"IFERROR(H51-F51,\"\")","v":-2.17},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":32.06964636},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":43.7150511354195},null,{"$f":"IFERROR(H52-F52,\"\")","v":11.6454047754195},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851283032},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":23.517740664000002},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-23.517740664000002,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.21},null,{"$f":"H28*$J28","v":0.21},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.21,null,0.21,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":58.317387024000006},null,{"$f":"SUM(H51:H57)","v":44.275051135419503},null,{"$f":"SUM(J51:J57)","v":-14.042335888580501},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.24079158215373234}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":982.66615919999992},null,{"$f":"H31*$J31/100","v":982.66615919999992},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":0.34127323199999998},null,{"$f":"H32*$J32/100","v":0.34127323199999998},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":983.00743243199997},null,{"$f":"SUM(H61:H62)","v":983.00743243199997},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":4886.7767893139999},null,{"$f":"SUM(H36,H46,H58,H63)","v":4906.5936156820453},null,{"$f":"SUM(J36,J46,J58,J63)","v":19.81682636804522},null,{"$f":"IFERROR(J65/F65,\"\")","v":4.0551936833658989E-3}]
[]
[]
[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$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":6865.2619999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":22.2332},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":22.877962799999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1348.0039999999999},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":15.167},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":15.606842999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5246.6059999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":16.093499999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":16.560211499999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":270.65199999999999},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":6865.2619999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":6865.2619999999997},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":6865.2619999999997},null,null,null,null,{"$f":"O25","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,{"$f":"O26","v":"LDMDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.23430000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":6865.2619999999997},null,null,null,null,{"$f":"O27","v":"SICDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":6865.2619999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":6865.2619999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F74*$J74/100","v":1823.8117723960002},null,{"$f":"H74*$J74/100","v":1823.8117723960002},null,{"$f":"H96-F96","v":0},null,{"$f":"IFERROR(J96/F96,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F76*$J76","v":100},null,{"$f":"H76*$J76","v":102.89999999999999},null,{"$f":"IFERROR(H99-F99,\"\")","v":2.8999999999999915},null,{"$f":"IFERROR(J99/F99,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,{"$f":"J76","v":5},null,{"$f":"J76","v":5},null,{"$f":"IFERROR(H100-F100,\"\")","v":0},null,{"$f":"IFERROR(J100/F100,\"\")","v":0}]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":299.70442532800001},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":308.39585366251197},null,{"$f":"IFERROR(H101-F101,\"\")","v":8.6914283345119543},null,{"$f":"IFERROR(J101/F101,\"\")","v":2.8999999999999845E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":795.75273201999994},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":818.82956124857981},null,23.076829228579868,null,2.8999999999999835E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":43.557379619999992},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":44.820543628979998},null,1.2631640089800058,null,2.900000000000014E-2]
[null,null,{"$f":"IF(C80<>\"\",C80,\"\")","v":""},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":""},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C81<>\"\",C81,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":2.9863889699999997},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":2.9863889699999997},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":1247.0009259379999},null,{"$f":"SUM(H99:H105)","v":1282.9323475100718},null,{"$f":"H106-F106","v":35.93142157207194},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":2.8814270161863879E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C83","v":"REDA"},null,null,{"$f":"F83*$J83","v":1.6500000000000001},null,{"$f":"H83*$J83","v":0.1},null,{"$f":"IFERROR(H111-F111,\"\")","v":-1.55},null,{"$f":"IFERROR(J111/F111,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":21.934512089999998},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":29.899560066269064},null,{"$f":"IFERROR(H112-F112,\"\")","v":7.9650479762690658},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.36312856851283015}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":0},null,0,null,""]
[null,null,"LDMDA",null,null,{"$f":"F86*$J86","v":0},null,{"$f":"H86*$J86","v":0},null,0,null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F87*$J87/100,\"\")","v":16.085308866000002},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-16.085308866000002,null,-1]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0.15},null,{"$f":"H88*$J88","v":0.15},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.15,null,0.15,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":39.969820955999992},null,{"$f":"SUM(H111:H117)","v":30.299560066269063},null,{"$f":"SUM(J111:J117)","v":-9.6702608897309368},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-0.24193905948130859}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":672.10914979999984},null,{"$f":"H91*$J91/100","v":672.10914979999984},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":0.23341890799999998},null,{"$f":"H92*$J92/100","v":0.23341890799999998},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":672.34256870799982},null,{"$f":"SUM(H121:H122)","v":672.34256870799982},null,{"$f":"SUM(J121:J122)","v":0},null,{"$f":"IF(ISERROR(J123/F123),0,J123/F123)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F96,F106,F118,F123)","v":3783.1250879979998},null,{"$f":"SUM(H96,H106,H118,H123)","v":3809.3862486803409},null,{"$f":"SUM(J96,J106,J118,J123)","v":26.261160682341004},null,{"$f":"IFERROR(J125/F125,\"\")","v":6.9416580397129307E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+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":"F36+F96","v":4490.3401331800005},null,{"$f":"H36+H96","v":4490.3401331800005},null,{"$f":"H133-F133","v":0},null,{"$f":"IFERROR(J133/F133,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C39","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F39+F99,\"\")","v":240},null,{"$f":"IFERROR(H39+H99,\"\")","v":246.95999999999998},null,{"$f":"IFERROR(H136-F136,\"\")","v":6.9599999999999795},null,{"$f":"IFERROR(J136/F136,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H137-F137,\"\")","v":0},null,{"$f":"IFERROR(J137/F137,\"\")","v":0}]
[null,null,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,559.63571678200003,null,575.86515256867801,null,16.229435786677982,null,{"$f":"IFERROR(J138/F138,\"\")","v":2.8999999999999967E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Next 24,000 m3 per month)"},null,null,1502.9820270999999,null,1546.5685058858996,null,43.586478785899772,null,2.8999999999999849E-2]
[null,null,{"$f":"C43","v":"Block 3 (Over 25,000 m3 per month)"},null,null,103.95411227999999,null,106.96878153611999,null,3.0146692561200013,null,2.9000000000000015E-2]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,7.3526788500000002,null,7.3526788500000002,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":2425.924535012},null,{"$f":"SUM(H136:H142)","v":2495.7151188406974},null,{"$f":"H143-F143","v":69.790583828697436},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":2.8768654103394117E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C111","v":"REDA"},null,null,{"$f":"IFERROR(F51+F111,\"\")","v":3.96},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24000000000000002},null,{"$f":"IFERROR(H148-F148,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J148/F148,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,54.004158449999998,null,73.614611201688561,null,{"$f":"IFERROR(H149-F149,\"\")","v":19.610452751688563},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.36312856851283021}]
[null,null,"ADVADA",null,null,0,null,0,null,0,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,39.603049530000007,null,0,null,-39.603049530000007,null,-1]
[null,null,"FCCVA",null,null,0.36,null,0.36,null,0,null,{"$f":"IFERROR(J153/F153,\"\")","v":0}]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":98.287207980000005},null,{"$f":"SUM(H148:H154)","v":74.574611201688555},null,{"$f":"SUM(J148:J154)","v":-23.712596778311443},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":-0.2412582193110685}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":1654.7753089999997},null,{"$f":"IFERROR(H61+H121,\"\")","v":1654.7753089999997},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":0.57469214000000002},null,{"$f":"IFERROR(H62+H122,\"\")","v":0.57469214000000002},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":1655.3500011399997},null,{"$f":"SUM(H158:H159)","v":1655.3500011399997},null,{"$f":"SUM(J158:J159)","v":0},null,{"$f":"IF(ISERROR(J160/F160),0,J160/F160)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F133,F143,F155,F160)","v":8669.9018773120006},null,{"$f":"SUM(H133,H143,H155,H160)","v":8715.9798643623872},null,{"$f":"SUM(J133,J143,J155,J160)","v":46.077987050385993},null,{"$f":"IFERROR(J162/F162,\"\")","v":5.3147068677865958E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A121),FIND(\"]\",CELL(\"filename\",A121))+1,255)","v":"G1.2 Rate 2 Bill Impact"}]

{"sheet":"G1.3 Rate 3 Bill Impact","index":23,"n_rows":68,"n_cols":15,"rows_kept":68,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":222738.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":200},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":205.79999999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.0445000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.1617904999999986},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":222738.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Demand - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30.644300000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":31.5329847},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":35911.200000000004},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":222738.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":222738.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":222738.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1.7899999999999999E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":222738.9},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":222738.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":222738.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":59172.3706962},null,{"$f":"H14*$J14/100","v":59172.3706962},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":2469.6},null,{"$f":"IFERROR(H39-F39,\"\")","v":69.599999999999909},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999963E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":12},null,{"$f":"J16","v":12},null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":9008.6748105000006},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":9269.9263800044955},null,{"$f":"IFERROR(H41-F41,\"\")","v":261.25156950449491},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.8999999999999432E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":"Demand - Firm"},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":11004.735861600002},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":11323.873201586401},null,319.13733998639873,null,2.899999999999988E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":96.891421499999993},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":96.891421499999993},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":22522.302093600003},null,{"$f":"SUM(H39:H45)","v":23172.291003090897},null,{"$f":"H46-F46","v":649.988909490894},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8859790033435195E-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":3.96},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":711.6507855000001},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":970.07151651964614},null,{"$f":"IFERROR(H52-F52,\"\")","v":258.42073101964604},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851282993},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":39.870263099999995},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-39.870263099999995,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.36},null,{"$f":"H28*$J28","v":0.36},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"FCCVA"}]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"GGEADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":756.20104860000015},null,{"$f":"SUM(H51:H57)","v":971.03151651964617},null,{"$f":"SUM(J51:J57)","v":214.83046791964605},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.28409173501858326}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":21806.138309999998},null,{"$f":"H31*$J31/100","v":21806.138309999998},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":7.5731225999999996},null,{"$f":"H32*$J32/100","v":7.5731225999999996},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":21813.711432599997},null,{"$f":"SUM(H61:H62)","v":21813.711432599997},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":104264.58527100002},null,{"$f":"SUM(H36,H46,H58,H63)","v":105129.40464841055},null,{"$f":"SUM(J36,J46,J58,J63)","v":864.81937741054003},null,{"$f":"IFERROR(J65/F65,\"\")","v":8.2944690679269354E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.3 Rate 3 Bill Impact"}]

{"sheet":"G1.4 Rate 4 Bill Impact","index":24,"n_rows":165,"n_cols":15,"rows_kept":165,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":41301.078048780488},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.502500000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.068072499999996},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":2689.8951219512196},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":11.965999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12.313013999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":38611.182926829271},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":41301.078048780488},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":41301.078048780488},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":41301.078048780488},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.14E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":41301.078048780488},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":41301.078048780488},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":41301.078048780488},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":10971.961792282927},null,{"$f":"H14*$J14/100","v":10971.961792282927},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":185.21999999999997},null,{"$f":"IFERROR(H39-F39,\"\")","v":5.2199999999999704},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999835E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":9},null,{"$f":"J16","v":9},null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":524.59679615853668},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":539.81010324713407},null,{"$f":"IFERROR(H41-F41,\"\")","v":15.213307088597389},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.8999999999999668E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":4620.2141490243903},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":4754.2003593460977},null,133.9862103217074,null,2.9000000000000019E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":17.965968951219512},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":17.965968951219512},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":5351.776914134146},null,{"$f":"SUM(H39:H45)","v":5506.1964315444511},null,{"$f":"H46-F46","v":154.41951741030516},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8853877859235919E-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":2.97},null,{"$f":"H23*$J23","v":0.18},null,{"$f":"IFERROR(H51-F51,\"\")","v":-2.79},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":131.95694436585367},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":179.87428067875328},null,{"$f":"IFERROR(H52-F52,\"\")","v":47.917336312899607},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.3631285685128301},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":33.619077531707319},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-33.619077531707319,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.27},null,{"$f":"H28*$J28","v":0.27},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.27,null,0.27,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":169.08602189756101},null,{"$f":"SUM(H51:H57)","v":180.59428067875331},null,{"$f":"SUM(J51:J57)","v":11.508258781192289},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":6.8061562109282145E-2}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":4043.3755409756095},null,{"$f":"H31*$J31/100","v":4043.3755409756095},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":1.4042366536585364},null,{"$f":"H32*$J32/100","v":1.4042366536585364},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":4044.7797776292682},null,{"$f":"SUM(H61:H62)","v":4044.7797776292682},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":20537.604505943902},null,{"$f":"SUM(H36,H46,H58,H63)","v":20703.532282135398},null,{"$f":"SUM(J36,J46,J58,J63)","v":165.92777619149746},null,{"$f":"IFERROR(J65/F65,\"\")","v":8.0792176197314238E-3}]
[]
[]
[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$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":813.19268292682932},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":24.879899999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":25.601417099999995},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":509.98780487804879},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.2257},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.783245299999997},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":303.20487804878047},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":813.19268292682932},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":813.19268292682932},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":813.19268292682932},null,null,null,null,{"$f":"O25","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,{"$f":"O26","v":"LDMDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.14E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":813.19268292682932},null,null,null,null,{"$f":"O27","v":"SICDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":813.19268292682932},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":813.19268292682932},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F74*$J74/100","v":216.03114176097566},null,{"$f":"H74*$J74/100","v":216.03114176097566},null,{"$f":"H96-F96","v":0},null,{"$f":"IFERROR(J96/F96,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F76*$J76","v":60},null,{"$f":"H76*$J76","v":61.739999999999995},null,{"$f":"IFERROR(H99-F99,\"\")","v":1.7399999999999949},null,{"$f":"IFERROR(J99/F99,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,{"$f":"J76","v":3},null,{"$f":"J76","v":3},null,{"$f":"IFERROR(H100-F100,\"\")","v":0},null,{"$f":"IFERROR(J100/F100,\"\")","v":0}]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":126.88445586585365},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":130.5641050859634},null,{"$f":"IFERROR(H101-F101,\"\")","v":3.6796492201097522},null,{"$f":"IFERROR(J101/F101,\"\")","v":2.899999999999997E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":58.293260239024384},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":59.983764785956083},null,1.6905045469316988,null,2.8999999999999856E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":""},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":""},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C80<>\"\",C80,\"\")","v":""},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":""},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C81<>\"\",C81,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":0.35373881707317073},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":0.35373881707317073},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":248.53145492195122},null,{"$f":"SUM(H99:H105)","v":255.64160868899265},null,{"$f":"H106-F106","v":7.1101537670414245},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":2.8608667539786043E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C83","v":"REDA"},null,null,{"$f":"F83*$J83","v":0.99},null,{"$f":"H83*$J83","v":0.06},null,{"$f":"IFERROR(H111-F111,\"\")","v":-0.92999999999999994},null,{"$f":"IFERROR(J111/F111,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":2.5981506219512198},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":3.5416133380810852},null,{"$f":"IFERROR(H112-F112,\"\")","v":0.94346271612986543},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.36312856851282999}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":0},null,0,null,""]
[null,null,"LDMDA",null,null,{"$f":"F86*$J86","v":0},null,{"$f":"H86*$J86","v":0},null,0,null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F87*$J87/100,\"\")","v":0.66193884390243907},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-0.66193884390243907,null,-1]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0.09},null,{"$f":"H88*$J88","v":0.09},null,0,null,0]
[null,null,"GGEADA",null,null,0.09,null,0.09,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":4.4300894658536585},null,{"$f":"SUM(H111:H117)","v":3.781613338081085},null,{"$f":"SUM(J111:J117)","v":-0.64847612777257357},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-0.14637991687773175}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":79.611563658536582},null,{"$f":"H91*$J91/100","v":79.611563658536582},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":2.7648551219512197E-2},null,{"$f":"H92*$J92/100","v":2.7648551219512197E-2},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":79.639212209756096},null,{"$f":"SUM(H121:H122)","v":79.639212209756096},null,{"$f":"SUM(J121:J122)","v":0},null,{"$f":"IF(ISERROR(J123/F123),0,J123/F123)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F96,F106,F118,F123)","v":548.63189835853666},null,{"$f":"SUM(H96,H106,H118,H123)","v":555.09357599780549},null,{"$f":"SUM(J96,J106,J118,J123)","v":6.4616776392688511},null,{"$f":"IFERROR(J125/F125,\"\")","v":1.1777801579896613E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+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":"F36+F96","v":11187.992934043903},null,{"$f":"H36+H96","v":11187.992934043903},null,{"$f":"H133-F133","v":0},null,{"$f":"IFERROR(J133/F133,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C39","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F39+F99,\"\")","v":240},null,{"$f":"IFERROR(H39+H99,\"\")","v":246.95999999999998},null,{"$f":"IFERROR(H136-F136,\"\")","v":6.9599999999999795},null,{"$f":"IFERROR(J136/F136,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H137-F137,\"\")","v":0},null,{"$f":"IFERROR(J137/F137,\"\")","v":0}]
[null,null,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,651.4812520243903,null,670.3742083330975,null,{"$f":"IFERROR(H138-F138,\"\")","v":18.892956308707198},null,{"$f":"IFERROR(J138/F138,\"\")","v":2.8999999999999814E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Over 1,000 m3 per month)"},null,null,4678.507409263415,null,4814.1841241320535,null,135.67671486863856,null,2.8999999999999897E-2]
[null,null,{"$f":"C43","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,18.319707768292684,null,18.319707768292684,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":5600.3083690560979},null,{"$f":"SUM(H136:H142)","v":5761.8380402334433},null,{"$f":"H143-F143","v":161.52967117734534},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":2.8842995873202298E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C111","v":"REDA"},null,null,{"$f":"IFERROR(F51+F111,\"\")","v":3.96},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24},null,{"$f":"IFERROR(H148-F148,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J148/F148,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,134.55509498780489,null,183.41589401683436,null,{"$f":"IFERROR(H149-F149,\"\")","v":48.860799029029465},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.36312856851283004}]
[null,null,"ADVADA",null,null,0,null,0,null,0,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,34.281016375609759,null,0,null,-34.281016375609759,null,-1]
[null,null,"FCCVA",null,null,0.36,null,0.36,null,0,null,{"$f":"IFERROR(J153/F153,\"\")","v":0}]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":173.51611136341469},null,{"$f":"SUM(H148:H154)","v":184.37589401683439},null,{"$f":"SUM(J148:J154)","v":10.859782653419707},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":6.2586595377733076E-2}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":4122.9871046341459},null,{"$f":"IFERROR(H61+H121,\"\")","v":4122.9871046341459},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":1.4318852048780486},null,{"$f":"IFERROR(H62+H122,\"\")","v":1.4318852048780486},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":4124.4189898390241},null,{"$f":"SUM(H158:H159)","v":4124.4189898390241},null,{"$f":"SUM(J158:J159)","v":0},null,{"$f":"IF(ISERROR(J160/F160),0,J160/F160)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F133,F143,F155,F160)","v":21086.236404302439},null,{"$f":"SUM(H133,H143,H155,H160)","v":21258.625858133204},null,{"$f":"SUM(J133,J143,J155,J160)","v":172.38945383076504},null,{"$f":"IFERROR(J162/F162,\"\")","v":8.1754491662433728E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A121),FIND(\"]\",CELL(\"filename\",A121))+1,255)","v":"G1.4 Rate 4 Bill Impact"}]

{"sheet":"G1.5 Rate 5 Bill Impact","index":25,"n_rows":68,"n_cols":15,"rows_kept":68,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":194037.125},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":190},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":195.51},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.0605908407886382},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.2943479751715099},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":194037.125},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":194037.125},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":194037.125},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":194037.125},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":2.3800000000000002E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":194037.125},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":194037.125},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":194037.125},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":51547.51455325001},null,{"$f":"H14*$J14/100","v":51547.51455325001},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":2346.12},null,{"$f":"IFERROR(H39-F39,\"\")","v":66.119999999999891},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999953E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":15640.538725479601},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":16094.114348518511},null,{"$f":"IFERROR(H41-F41,\"\")","v":453.57562303891063},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.900000000000014E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":84.406149374999984},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":84.406149374999984},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":18016.944874854602},null,{"$f":"SUM(H39:H45)","v":18536.640497893513},null,{"$f":"H46-F46","v":519.69562303891144},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8844825060447738E-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":3.96},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":619.94861437500003},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":845.06966726450628},null,{"$f":"IFERROR(H52-F52,\"\")","v":225.12105288950625},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851283004},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":46.180835750000007},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-46.180835750000007,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.36},null,{"$f":"H28*$J28","v":0.36},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":670.80945012500013},null,{"$f":"SUM(H51:H57)","v":846.02966726450632},null,{"$f":"SUM(J51:J57)","v":175.22021713950625},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.2612071387886013}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":18996.2345375},null,{"$f":"H31*$J31/100","v":18996.2345375},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":6.59726225},null,{"$f":"H32*$J32/100","v":6.59726225},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":19002.831799750002},null,{"$f":"SUM(H61:H62)","v":19002.831799750002},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":89238.100677979615},null,{"$f":"SUM(H36,H46,H58,H63)","v":89933.016518158023},null,{"$f":"SUM(J36,J46,J58,J63)","v":694.91584017841774},null,{"$f":"IFERROR(J65/F65,\"\")","v":7.787210114276839E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.5 Rate 5 Bill Impact"}]

{"sheet":"G1.6 Rate 6 Bill Impact","index":26,"n_rows":68,"n_cols":15,"rows_kept":68,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":64139.69},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":65999.741009999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.27},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,0,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,0,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,0,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,0,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,0,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,0,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":60162513.399999999},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$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(H36-F36,\"\")","v":""},null,{"$f":"IFERROR(J36/F36,\"\")","v":""},null,null,{"$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":769676.28},null,{"$f":"H16*$J16","v":791996.89211999997},null,{"$f":"IFERROR(H39-F39,\"\")","v":22320.612119999947},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999929E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":""},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":""},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":""},null,{"$f":"IFERROR(H41-F41,\"\")","v":""},null,{"$f":"IFERROR(J41/F41,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$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(F39:F45)","v":769688.28},null,{"$f":"SUM(H39:H45)","v":792008.89211999997},null,{"$f":"H46-F46","v":22320.612119999947},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8999547868911225E-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":3.24},null,{"$f":"H23*$J23","v":0},null,{"$f":"IFERROR(H51-F51,\"\")","v":-3.24},null,{"$f":"IFERROR(J51/F51,\"\")","v":-1},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":0},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":0},null,{"$f":"IFERROR(H52-F52,\"\")","v":0},null,{"$f":"IFERROR(J52/F52,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0},null,{"$f":"H28*$J28","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":3.24},null,{"$f":"SUM(H51:H57)","v":0},null,{"$f":"SUM(J51:J55)","v":-3.24},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-1}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F31*$J31/100,\"\")","v":""},null,{"$f":"IFERROR(H31*$J31/100,\"\")","v":""},null,{"$f":"IFERROR(H61-F61,\"\")","v":""},null,{"$f":"IFERROR(J61/F61,\"\")","v":""}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":2045.5254555999998},null,{"$f":"H32*$J32/100","v":2045.5254555999998},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":2045.5254555999998},null,{"$f":"SUM(H61:H62)","v":2045.5254555999998},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":771737.04545560002},null,{"$f":"SUM(H36,H46,H58,H63)","v":794054.41757559997},null,{"$f":"SUM(J36,J46,J58,J63)","v":22317.372119999945},null,{"$f":"IFERROR(J65/F65,\"\")","v":2.89183631282398E-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-2022-0183 Exhibit A - 2023 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'!J46","v":15.268236959906176},{"$f":"'G1.1 Rate 1 Bill Impact'!L46","v":3.0789407338090359E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J58","v":-22.824156649568994},{"$f":"'G1.1 Rate 1 Bill Impact'!L58","v":-0.71125452930680078},{"$f":"'G1.1 Rate 1 Bill Impact'!J65","v":-7.5559196896628187},{"$f":"'G1.1 Rate 1 Bill Impact'!L65","v":-6.1863141649426551E-3},null,null,{"$f":"H9-F9-D9","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C70","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J106","v":26.419585378737565},{"$f":"'G1.1 Rate 1 Bill Impact'!L106","v":1.9008442821524342E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J118","v":-34.158501154281396},{"$f":"'G1.1 Rate 1 Bill Impact'!L118","v":-0.45039987805615461},{"$f":"'G1.1 Rate 1 Bill Impact'!J125","v":-7.7389157755438305},{"$f":"'G1.1 Rate 1 Bill Impact'!L125","v":-1.5906087942795214E-3},null,null,{"$f":"H10-F10-D10","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C130","v":"RATE 1 - General Service Rate - Industrial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J166","v":55.772641114154794},{"$f":"'G1.1 Rate 1 Bill Impact'!L166","v":1.4897975058960303E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J178","v":-65.89066770278626},{"$f":"'G1.1 Rate 1 Bill Impact'!L178","v":-0.33223406510105624},{"$f":"'G1.1 Rate 1 Bill Impact'!J185","v":-10.118026588631466},{"$f":"'G1.1 Rate 1 Bill Impact'!L185","v":-6.7823642371390937E-4},null,null,0]
[]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C10","v":"RATE 2 - Seasonal Service - Apr to Oct"},{"$f":"'G1.2 Rate 2 Bill Impact'!J46","v":33.859162256625723},{"$f":"'G1.2 Rate 2 Bill Impact'!L46","v":2.8720403931193485E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J58","v":-14.042335888580501},{"$f":"'G1.2 Rate 2 Bill Impact'!L58","v":-0.24079158215373234},{"$f":"'G1.2 Rate 2 Bill Impact'!J65","v":19.81682636804522},{"$f":"'G1.2 Rate 2 Bill Impact'!L65","v":4.0551936833658989E-3},null,null,0]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C70","v":"RATE 2 - Seasonal Service - Nov to Mar"},{"$f":"'G1.2 Rate 2 Bill Impact'!J106","v":35.93142157207194},{"$f":"'G1.2 Rate 2 Bill Impact'!L106","v":2.8814270161863879E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J118","v":-9.6702608897309368},{"$f":"'G1.2 Rate 2 Bill Impact'!L118","v":-0.24193905948130859},{"$f":"'G1.2 Rate 2 Bill Impact'!J125","v":26.261160682341004},{"$f":"'G1.2 Rate 2 Bill Impact'!L125","v":6.9416580397129307E-3},null,null,0]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C130","v":"RATE 2 - Seasonal Service - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J143","v":69.790583828697436},{"$f":"'G1.2 Rate 2 Bill Impact'!L143","v":2.8768654103394117E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J155","v":-23.712596778311443},{"$f":"'G1.2 Rate 2 Bill Impact'!L155","v":-0.2412582193110685},{"$f":"'G1.2 Rate 2 Bill Impact'!J162","v":46.077987050385993},{"$f":"'G1.2 Rate 2 Bill Impact'!L162","v":5.3147068677865958E-3},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'!J46","v":649.988909490894},{"$f":"'G1.3 Rate 3 Bill Impact'!L46","v":2.8859790033435195E-2},{"$f":"'G1.3 Rate 3 Bill Impact'!J58","v":214.83046791964605},{"$f":"'G1.3 Rate 3 Bill Impact'!L58","v":0.28409173501858326},{"$f":"'G1.3 Rate 3 Bill Impact'!J65","v":864.81937741054003},{"$f":"'G1.3 Rate 3 Bill Impact'!L65","v":8.2944690679269354E-3},null,null,0]
[]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C10","v":"RATE 4 - General Service Peaking - Apr to Dec"},{"$f":"'G1.4 Rate 4 Bill Impact'!J46","v":154.41951741030516},{"$f":"'G1.4 Rate 4 Bill Impact'!L46","v":2.8853877859235919E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J58","v":11.508258781192289},{"$f":"'G1.4 Rate 4 Bill Impact'!L58","v":6.8061562109282145E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J65","v":165.92777619149746},{"$f":"'G1.4 Rate 4 Bill Impact'!L65","v":8.0792176197314238E-3},null,null,0]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C70","v":"RATE 4 - General Service Peaking - Jan to Mar"},{"$f":"'G1.4 Rate 4 Bill Impact'!J106","v":7.1101537670414245},{"$f":"'G1.4 Rate 4 Bill Impact'!L106","v":2.8608667539786043E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J118","v":-0.64847612777257357},{"$f":"'G1.4 Rate 4 Bill Impact'!L118","v":-0.14637991687773175},{"$f":"'G1.4 Rate 4 Bill Impact'!J125","v":6.4616776392688511},{"$f":"'G1.4 Rate 4 Bill Impact'!L125","v":1.1777801579896613E-2},null,null,0]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C130","v":"RATE 4 - General Service Peaking - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J143","v":161.52967117734534},{"$f":"'G1.4 Rate 4 Bill Impact'!L143","v":2.8842995873202298E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J155","v":10.859782653419707},{"$f":"'G1.4 Rate 4 Bill Impact'!L155","v":6.2586595377733076E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J162","v":172.38945383076504},{"$f":"'G1.4 Rate 4 Bill Impact'!L162","v":8.1754491662433728E-3},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'!J46","v":519.69562303891144},{"$f":"'G1.5 Rate 5 Bill Impact'!L46","v":2.8844825060447738E-2},{"$f":"'G1.5 Rate 5 Bill Impact'!J58","v":175.22021713950625},{"$f":"'G1.5 Rate 5 Bill Impact'!L58","v":0.2612071387886013},{"$f":"'G1.5 Rate 5 Bill Impact'!J65","v":694.91584017841774},{"$f":"'G1.5 Rate 5 Bill Impact'!L65","v":7.787210114276839E-3},null,null,0]
[]
[null,null,{"$f":"'G1.6 Rate 6 Bill Impact'!C10","v":"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility"},{"$f":"'G1.6 Rate 6 Bill Impact'!J46","v":22320.612119999947},{"$f":"'G1.6 Rate 6 Bill Impact'!L46","v":2.8999547868911225E-2},{"$f":"'G1.6 Rate 6 Bill Impact'!J58","v":-3.24},{"$f":"'G1.6 Rate 6 Bill Impact'!L58","v":-1},{"$f":"'G1.6 Rate 6 Bill Impact'!J65","v":22317.372119999945},{"$f":"'G1.6 Rate 6 Bill Impact'!L65","v":2.89183631282398E-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":25,"rows_kept":59,"cut":false,"hidden":false,"merged":[[6,17,6,18],[6,11,6,12],[6,2,7,2],[6,3,6,4],[6,5,6,6],[6,7,6,8],[6,9,6,10],[6,13,6,14],[6,15,6,16]]}
[]
[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-2022-0183 Exhibit A - 2023 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,"FCCVA",null,"GGEADA",null,"Total"]
[null,null,null,"Variance ($)","Variance (%)","Variance ($)","Variance (%)","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'!J51","v":-3.7199999999999998},{"$f":"'G1.1 Rate 1 Bill Impact'!L51","v":-0.93939393939393934},{"$f":"'G1.1 Rate 1 Bill Impact'!J52","v":2.2126220998131751},{"$f":"'G1.1 Rate 1 Bill Impact'!L52","v":0.3631285685128301},{"$f":"'G1.1 Rate 1 Bill Impact'!J53","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L53","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J54","v":-16.200000000000003},{"$f":"'G1.1 Rate 1 Bill Impact'!L54","v":-1},{"$f":"'G1.1 Rate 1 Bill Impact'!J55","v":-5.1167787493821661},{"$f":"'G1.1 Rate 1 Bill Impact'!L55","v":-1},{"$f":"'G1.1 Rate 1 Bill Impact'!J56","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L56","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J57","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L57","v":0},{"$f":"D10+F10+H10+J10+L10+N10+P10","v":-22.824156649568994},{"$f":"'G1.7 Summary of Bill Impacts'!G9","v":-0.71125452930680078},null,null,{"$f":"R10-'G1.7 Summary of Bill Impacts'!F9","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C70","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J111","v":-3.7199999999999998},{"$f":"'G1.1 Rate 1 Bill Impact'!L111","v":-0.93939393939393934},{"$f":"'G1.1 Rate 1 Bill Impact'!J112","v":10.848045103508458},{"$f":"'G1.1 Rate 1 Bill Impact'!L112","v":0.36312856851283015},{"$f":"'G1.1 Rate 1 Bill Impact'!J113","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L113","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J114","v":-16.200000000000003},{"$f":"'G1.1 Rate 1 Bill Impact'!L114","v":-1},{"$f":"'G1.1 Rate 1 Bill Impact'!J115","v":-25.086546257789852},{"$f":"'G1.1 Rate 1 Bill Impact'!L115","v":-1},{"$f":"'G1.1 Rate 1 Bill Impact'!J116","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L116","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J117","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L117","v":0},{"$f":"D11+F11+H11+J11+L11+N11+P11","v":-34.158501154281396},{"$f":"'G1.7 Summary of Bill Impacts'!G10","v":-0.45039987805615461},null,null,{"$f":"R11-'G1.7 Summary of Bill Impacts'!F10","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C130","v":"RATE 1 - General Service Rate - Industrial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J171","v":-3.7199999999999998},{"$f":"'G1.1 Rate 1 Bill Impact'!L171","v":-0.93939393939393934},{"$f":"'G1.1 Rate 1 Bill Impact'!J172","v":35.024183463880405},{"$f":"'G1.1 Rate 1 Bill Impact'!L172","v":0.36312856851283004},{"$f":"'G1.1 Rate 1 Bill Impact'!J173","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L173","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J174","v":-16.200000000000003},{"$f":"'G1.1 Rate 1 Bill Impact'!L174","v":-1},{"$f":"'G1.1 Rate 1 Bill Impact'!J175","v":-80.994851166666663},{"$f":"'G1.1 Rate 1 Bill Impact'!L175","v":-1},{"$f":"'G1.1 Rate 1 Bill Impact'!J176","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L176","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J177","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L177","v":0},{"$f":"D12+F12+H12+J12+L12+N12+P12","v":-65.89066770278626},{"$f":"'G1.7 Summary of Bill Impacts'!G11","v":-0.33223406510105624},null,null,{"$f":"R12-'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'!J51","v":-2.17},{"$f":"'G1.2 Rate 2 Bill Impact'!L51","v":-0.93939393939393934},{"$f":"'G1.2 Rate 2 Bill Impact'!J52","v":11.6454047754195},{"$f":"'G1.2 Rate 2 Bill Impact'!L52","v":0.36312856851283032},{"$f":"'G1.2 Rate 2 Bill Impact'!J53","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L53","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J54","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L54","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J55","v":-23.517740664000002},{"$f":"'G1.2 Rate 2 Bill Impact'!L55","v":-1},{"$f":"'G1.2 Rate 2 Bill Impact'!J56","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L56","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J57","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L57","v":0},{"$f":"D14+F14+H14+J14+L14+N14+P14","v":-14.042335888580501},{"$f":"'G1.7 Summary of Bill Impacts'!G13","v":-0.24079158215373234},null,null,{"$f":"R14-'G1.7 Summary of Bill Impacts'!F13","v":0}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C70","v":"RATE 2 - Seasonal Service - Nov to Mar"},{"$f":"'G1.2 Rate 2 Bill Impact'!J111","v":-1.55},{"$f":"'G1.2 Rate 2 Bill Impact'!L111","v":-0.93939393939393934},{"$f":"'G1.2 Rate 2 Bill Impact'!J112","v":7.9650479762690658},{"$f":"'G1.2 Rate 2 Bill Impact'!L112","v":0.36312856851283015},{"$f":"'G1.2 Rate 2 Bill Impact'!J113","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L113","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J114","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L114","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J115","v":-16.085308866000002},{"$f":"'G1.2 Rate 2 Bill Impact'!L115","v":-1},{"$f":"'G1.2 Rate 2 Bill Impact'!J116","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L116","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J117","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L117","v":0},{"$f":"D15+F15+H15+J15+L15+N15+P15","v":-9.6702608897309368},{"$f":"'G1.7 Summary of Bill Impacts'!G14","v":-0.24193905948130859},null,null,{"$f":"R15-'G1.7 Summary of Bill Impacts'!F14","v":0}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C130","v":"RATE 2 - Seasonal Service - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J148","v":-3.7199999999999998},{"$f":"'G1.2 Rate 2 Bill Impact'!L148","v":-0.93939393939393934},{"$f":"'G1.2 Rate 2 Bill Impact'!J149","v":19.610452751688563},{"$f":"'G1.2 Rate 2 Bill Impact'!L149","v":0.36312856851283021},{"$f":"'G1.2 Rate 2 Bill Impact'!J150","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L150","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J151","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L151","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J152","v":-39.603049530000007},{"$f":"'G1.2 Rate 2 Bill Impact'!L152","v":-1},{"$f":"'G1.2 Rate 2 Bill Impact'!J153","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L153","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J154","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L154","v":0},{"$f":"D16+F16+H16+J16+L16+N16+P16","v":-23.712596778311443},{"$f":"'G1.7 Summary of Bill Impacts'!G15","v":-0.2412582193110685},null,null,{"$f":"R16-'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'!J51","v":-3.7199999999999998},{"$f":"'G1.3 Rate 3 Bill Impact'!L51","v":-0.93939393939393934},{"$f":"'G1.3 Rate 3 Bill Impact'!J52","v":258.42073101964604},{"$f":"'G1.3 Rate 3 Bill Impact'!L52","v":0.36312856851282993},{"$f":"'G1.3 Rate 3 Bill Impact'!J53","v":0},{"$f":"'G1.3 Rate 3 Bill Impact'!L53","v":""},{"$f":"'G1.3 Rate 3 Bill Impact'!J54","v":0},{"$f":"'G1.3 Rate 3 Bill Impact'!L54","v":""},{"$f":"'G1.3 Rate 3 Bill Impact'!J55","v":-39.870263099999995},{"$f":"'G1.3 Rate 3 Bill Impact'!L55","v":-1},{"$f":"'G1.3 Rate 3 Bill Impact'!J56","v":0},{"$f":"'G1.3 Rate 3 Bill Impact'!L56","v":0},{"$f":"'G1.3 Rate 3 Bill Impact'!J57","v":0},{"$f":"'G1.3 Rate 3 Bill Impact'!L57","v":0},{"$f":"D18+F18+H18+J18+L18+N18+P18","v":214.83046791964605},{"$f":"'G1.7 Summary of Bill Impacts'!G17","v":0.28409173501858326},null,null,{"$f":"R18-'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'!J51","v":-2.79},{"$f":"'G1.4 Rate 4 Bill Impact'!L51","v":-0.93939393939393934},{"$f":"'G1.4 Rate 4 Bill Impact'!J52","v":47.917336312899607},{"$f":"'G1.4 Rate 4 Bill Impact'!L52","v":0.3631285685128301},{"$f":"'G1.4 Rate 4 Bill Impact'!J53","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L53","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J54","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L54","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J55","v":-33.619077531707319},{"$f":"'G1.4 Rate 4 Bill Impact'!L55","v":-1},{"$f":"'G1.4 Rate 4 Bill Impact'!J56","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L56","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J57","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L57","v":0},{"$f":"D20+F20+H20+J20+L20+N20+P20","v":11.508258781192289},{"$f":"'G1.7 Summary of Bill Impacts'!G19","v":6.8061562109282145E-2},null,null,{"$f":"R20-'G1.7 Summary of Bill Impacts'!F19","v":0}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C70","v":"RATE 4 - General Service Peaking - Jan to Mar"},{"$f":"'G1.4 Rate 4 Bill Impact'!J111","v":-0.92999999999999994},{"$f":"'G1.4 Rate 4 Bill Impact'!L111","v":-0.93939393939393934},{"$f":"'G1.4 Rate 4 Bill Impact'!J112","v":0.94346271612986543},{"$f":"'G1.4 Rate 4 Bill Impact'!L112","v":0.36312856851282999},{"$f":"'G1.4 Rate 4 Bill Impact'!J113","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L113","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J114","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L114","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J115","v":-0.66193884390243907},{"$f":"'G1.4 Rate 4 Bill Impact'!L115","v":-1},{"$f":"'G1.4 Rate 4 Bill Impact'!J116","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L116","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J117","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L117","v":0},{"$f":"D21+F21+H21+J21+L21+N21+P21","v":-0.64847612777257357},{"$f":"'G1.7 Summary of Bill Impacts'!G20","v":-0.14637991687773175},null,null,{"$f":"R21-'G1.7 Summary of Bill Impacts'!F20","v":0}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C130","v":"RATE 4 - General Service Peaking - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J148","v":-3.7199999999999998},{"$f":"'G1.4 Rate 4 Bill Impact'!L148","v":-0.93939393939393934},{"$f":"'G1.4 Rate 4 Bill Impact'!J149","v":48.860799029029465},{"$f":"'G1.4 Rate 4 Bill Impact'!L149","v":0.36312856851283004},{"$f":"'G1.4 Rate 4 Bill Impact'!J150","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L150","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J151","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L151","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J152","v":-34.281016375609759},{"$f":"'G1.4 Rate 4 Bill Impact'!L152","v":-1},{"$f":"'G1.4 Rate 4 Bill Impact'!J153","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L153","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J154","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L154","v":0},{"$f":"D22+F22+H22+J22+L22+N22+P22","v":10.859782653419707},{"$f":"'G1.7 Summary of Bill Impacts'!G21","v":6.2586595377733076E-2},null,null,{"$f":"R22-'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'!J51","v":-3.7199999999999998},{"$f":"'G1.5 Rate 5 Bill Impact'!L51","v":-0.93939393939393934},{"$f":"'G1.5 Rate 5 Bill Impact'!J52","v":225.12105288950625},{"$f":"'G1.5 Rate 5 Bill Impact'!L52","v":0.36312856851283004},{"$f":"'G1.5 Rate 5 Bill Impact'!J53","v":0},{"$f":"'G1.5 Rate 5 Bill Impact'!L53","v":""},{"$f":"'G1.5 Rate 5 Bill Impact'!J54","v":0},{"$f":"'G1.5 Rate 5 Bill Impact'!L54","v":""},{"$f":"'G1.5 Rate 5 Bill Impact'!J55","v":-46.180835750000007},{"$f":"'G1.5 Rate 5 Bill Impact'!L55","v":-1},{"$f":"'G1.5 Rate 5 Bill Impact'!J56","v":0},{"$f":"'G1.5 Rate 5 Bill Impact'!L56","v":0},{"$f":"'G1.5 Rate 5 Bill Impact'!J57","v":0},{"$f":"'G1.5 Rate 5 Bill Impact'!L57","v":0},{"$f":"D24+F24+H24+J24+L24+N24+P24","v":175.22021713950625},{"$f":"'G1.7 Summary of Bill Impacts'!G23","v":0.2612071387886013},null,null,{"$f":"R24-'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'!J51","v":-3.24},{"$f":"'G1.6 Rate 6 Bill Impact'!L51","v":-1},{"$f":"'G1.6 Rate 6 Bill Impact'!J52","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!L52","v":""},{"$f":"'G1.6 Rate 6 Bill Impact'!J53","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!L53","v":""},{"$f":"'G1.6 Rate 6 Bill Impact'!J54","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!L54","v":""},{"$f":"'G1.6 Rate 6 Bill Impact'!J55","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!L55","v":""},{"$f":"'G1.6 Rate 6 Bill Impact'!J56","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!L56","v":""},{"$f":"'G1.6 Rate 6 Bill Impact'!J57","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!L57","v":""},{"$f":"D26+F26+H26+J26+L26+N26+P26","v":-3.24},{"$f":"'G1.7 Summary of Bill Impacts'!G25","v":-1},null,null,{"$f":"R26-'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,"$='G1.4 Rate 4 Bill Impact'!J47",null,"$='G1.2 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,"$='G1.2 Rate 2 Bill Impact'!J48",null,"$='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,"$='G1.4 Rate 4 Bill Impact'!J49",null,"$='G1.2 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,"$='G1.2 Rate 2 Bill Impact'!J50",null,"$='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,"$='G1.4 Rate 4 Bill Impact'!L47",null,"$='G1.2 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,"$='G1.2 Rate 2 Bill Impact'!L48",null,"$='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,"$='G1.4 Rate 4 Bill Impact'!L49",null,"$='G1.2 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,"$='G1.2 Rate 2 Bill Impact'!L50",null,"$='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"]

{"sheet":"G1.2 Rate 2 Bill Impact_Bottom","index":29,"n_rows":165,"n_cols":15,"rows_kept":165,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,23.907861903801201,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":17.6387},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":18.150222299999999},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J17/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Bottom'!$J$14","v":3.5100186254156842},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.1630000000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.4287269999999985},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J18/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Bottom'!$J$14","v":18.383998906684177},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7.1433999999999997},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7.3505585999999985},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J19/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Bottom'!$J$14","v":2.0138443717013406},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$14","v":23.907861903801201},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$14","v":23.907861903801201},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":23.907861903801201},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.23430000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":23.907861903801201},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$14","v":23.907861903801201},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$14","v":23.907861903801201},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":6.3513147776400203},null,{"$f":"H14*$J14/100","v":6.3513147776400203},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":144.06},null,{"$f":"IFERROR(H39-F39,\"\")","v":4.0600000000000023},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.9000000000000015E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":7},null,{"$f":"J16","v":7},null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":0.61912165528119634},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":0.63707618328435101},null,{"$f":"IFERROR(H41-F41,\"\")","v":1.7954528003154668E-2},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.899999999999996E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":1.684525819819471},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":1.7333770685942356},null,4.8851248774764544E-2,null,2.8999999999999932E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":0.14385695884811356},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":0.14802881065470883},null,4.171851806595267E-3,null,2.8999999999999818E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":1.0399919928153523E-2},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":1.0399919928153523E-2},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":149.45790435387693},null,{"$f":"SUM(H39:H45)","v":153.58888198246146},null,{"$f":"H46-F46","v":4.1309776285845317},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.7639740075596574E-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":2.31},null,{"$f":"H23*$J23","v":0.14000000000000001},null,{"$f":"IFERROR(H51-F51,\"\")","v":-2.17},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":7.638561878264484E-2},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":0.10412341918615339},null,{"$f":"IFERROR(H52-F52,\"\")","v":2.7737800403508553E-2},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851282987},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":5.6016120440606221E-2},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-5.6016120440606221E-2,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.21},null,{"$f":"H28*$J28","v":0.21},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.21,null,0.21,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":2.8624017392232508},null,{"$f":"SUM(H51:H57)","v":0.66412341918615336},null,{"$f":"SUM(J51:J57)","v":-2.1982783200370974},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.76798385422782345}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":2.3405796803821373},null,{"$f":"H31*$J31/100","v":2.3405796803821373},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":8.1286730472924075E-4},null,{"$f":"H32*$J32/100","v":8.1286730472924075E-4},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":2.3413925476868664},null,{"$f":"SUM(H61:H62)","v":2.3413925476868664},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":161.01301341842708},null,{"$f":"SUM(H36,H46,H58,H63)","v":162.94571272697451},null,{"$f":"SUM(J36,J46,J58,J63)","v":1.9326993085474342},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.2003373314459359E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.2 Rate 2 Bill Impact_Bottom"}]
[]
[null,null,{"$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$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,16.3521380961988,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":22.2332},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":22.877962799999999},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J77/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Bottom'!$J$74","v":3.210765672486843},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":15.167},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":15.606842999999998},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J78/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Bottom'!$J$74","v":12.49671547106945},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":16.093499999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":16.560211499999998},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J79/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Bottom'!$J$74","v":0.64465695264250633},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$74","v":16.3521380961988},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$74","v":16.3521380961988},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$74","v":16.3521380961988},null,null,null,null,{"$f":"O25","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,{"$f":"O26","v":"LDMDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.23430000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$74","v":16.3521380961988},null,null,null,null,{"$f":"O27","v":"SICDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$74","v":16.3521380961988},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$74","v":16.3521380961988},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F74*$J74/100","v":4.3440763023599809},null,{"$f":"H74*$J74/100","v":4.3440763023599809},null,{"$f":"H96-F96","v":0},null,{"$f":"IFERROR(J96/F96,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F76*$J76","v":100},null,{"$f":"H76*$J76","v":102.89999999999999},null,{"$f":"IFERROR(H99-F99,\"\")","v":2.8999999999999915},null,{"$f":"IFERROR(J99/F99,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,{"$f":"J76","v":5},null,{"$f":"J76","v":5},null,{"$f":"IFERROR(H100-F100,\"\")","v":0},null,{"$f":"IFERROR(J100/F100,\"\")","v":0}]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":0.71385595349534481},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":0.73455777614670981},null,{"$f":"IFERROR(H101-F101,\"\")","v":2.0701822651364998E-2},null,{"$f":"IFERROR(J101/F101,\"\")","v":2.8999999999999998E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":1.8953768354971035},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":1.9503427637265194},null,5.4965928229415928E-2,null,2.8999999999999963E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":0.10374786667352176},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":0.10675655480705387},null,3.0086881335321114E-3,null,2.8999999999999811E-2]
[null,null,{"$f":"IF(C80<>\"\",C80,\"\")","v":""},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":""},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C81<>\"\",C81,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":7.1131800718464777E-3},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":7.1131800718464777E-3},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":107.7200938357378},null,{"$f":"SUM(H99:H105)","v":110.69877027475212},null,{"$f":"H106-F106","v":2.9786764390143219},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":2.7652003752953472E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C83","v":"REDA"},null,null,{"$f":"F83*$J83","v":1.6500000000000001},null,{"$f":"H83*$J83","v":0.1},null,{"$f":"IFERROR(H111-F111,\"\")","v":-1.55},null,{"$f":"IFERROR(J111/F111,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":5.2245081217355167E-2},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":7.12167627716499E-2},null,{"$f":"IFERROR(H112-F112,\"\")","v":1.8971681554294732E-2},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.36312856851283015}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":0},null,0,null,""]
[null,null,"LDMDA",null,null,{"$f":"F86*$J86","v":0},null,{"$f":"H86*$J86","v":0},null,0,null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F87*$J87/100,\"\")","v":3.8313059559393792E-2},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-3.8313059559393792E-2,null,-1]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0.15},null,{"$f":"H88*$J88","v":0.15},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.15,null,0.15,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":2.0405581407767488},null,{"$f":"SUM(H111:H117)","v":0.47121676277164992},null,{"$f":"SUM(J111:J117)","v":-1.5693413780050993},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-0.76907457163054493}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":1.6008743196178625},null,{"$f":"H91*$J91/100","v":1.6008743196178625},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":5.5597269527075911E-4},null,{"$f":"H92*$J92/100","v":5.5597269527075911E-4},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":1.6014302923131334},null,{"$f":"SUM(H121:H122)","v":1.6014302923131334},null,{"$f":"SUM(J121:J122)","v":0},null,{"$f":"IF(ISERROR(J123/F123),0,J123/F123)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F96,F106,F118,F123)","v":115.70615857118767},null,{"$f":"SUM(H96,H106,H118,H123)","v":117.11549363219689},null,{"$f":"SUM(J96,J106,J118,J123)","v":1.4093350610092226},null,{"$f":"IFERROR(J125/F125,\"\")","v":1.2180294276575916E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+1,255)","v":"G1.2 Rate 2 Bill Impact_Bottom"}]
[]
[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":"F36+F96","v":10.69539108},null,{"$f":"H36+H96","v":10.69539108},null,{"$f":"H133-F133","v":0},null,{"$f":"IFERROR(J133/F133,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C39","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F39+F99,\"\")","v":240},null,{"$f":"IFERROR(H39+H99,\"\")","v":246.95999999999998},null,{"$f":"IFERROR(H136-F136,\"\")","v":6.9599999999999795},null,{"$f":"IFERROR(J136/F136,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H137-F137,\"\")","v":0},null,{"$f":"IFERROR(J137/F137,\"\")","v":0}]
[null,null,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,1.3329776087765413,null,1.3716339594310609,null,3.8656350654519667E-2,null,{"$f":"IFERROR(J138/F138,\"\")","v":2.8999999999999977E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Next 24,000 m3 per month)"},null,null,3.5799026553165745,null,3.6837198323207549,null,0.10381717700418047,null,2.8999999999999946E-2]
[null,null,{"$f":"C43","v":"Block 3 (Over 25,000 m3 per month)"},null,null,0.24760482552163532,null,0.25478536546176267,null,7.1805399401273506E-3,null,2.8999999999999703E-2]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,1.75131E-2,null,1.75131E-2,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":257.17799818961475},null,{"$f":"SUM(H136:H142)","v":264.28765225721355},null,{"$f":"H143-F143","v":7.1096540675987967},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":2.7644876768800883E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C111","v":"REDA"},null,null,{"$f":"IFERROR(F51+F111,\"\")","v":3.96},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24000000000000002},null,{"$f":"IFERROR(H148-F148,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J148/F148,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,0.12863070000000001,null,0.17534018195780329,null,{"$f":"IFERROR(H149-F149,\"\")","v":4.6709481957803278E-2},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.36312856851282993}]
[null,null,"ADVADA",null,null,0,null,0,null,0,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,9.4329180000000012E-2,null,0,null,-9.4329180000000012E-2,null,-1]
[null,null,"FCCVA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":4.9029598800000009},null,{"$f":"SUM(H148:H154)","v":1.1353401819578033},null,{"$f":"SUM(J148:J154)","v":-3.7676196980421963},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":-0.76843779885104746}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":3.9414539999999998},null,{"$f":"IFERROR(H61+H121,\"\")","v":3.9414539999999998},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":1.3688399999999999E-3},null,{"$f":"IFERROR(H62+H122,\"\")","v":1.3688399999999999E-3},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":3.9428228399999998},null,{"$f":"SUM(H158:H159)","v":3.9428228399999998},null,{"$f":"SUM(J158:J159)","v":0},null,{"$f":"IF(ISERROR(J160/F160),0,J160/F160)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F133,F143,F155,F160)","v":276.71917198961478},null,{"$f":"SUM(H133,H143,H155,H160)","v":280.06120635917136},null,{"$f":"SUM(J133,J143,J155,J160)","v":3.3420343695566004},null,{"$f":"IFERROR(J162/F162,\"\")","v":1.2077350280890643E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A121),FIND(\"]\",CELL(\"filename\",A121))+1,255)","v":"G1.2 Rate 2 Bill Impact_Bottom"}]

{"sheet":"G1.2 Rate 2 Bill Impact_Top","index":30,"n_rows":165,"n_cols":15,"rows_kept":165,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,42261.042435706098,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":17.6387},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":18.150222299999999},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J17/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Top'!$J$14","v":6204.5299858130074},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.1630000000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.4287269999999985},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J18/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Top'!$J$14","v":32496.714305089237},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7.1433999999999997},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7.3505585999999985},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J19/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Top'!$J$14","v":3559.7981448038531},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$14","v":42261.042435706098},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$14","v":42261.042435706098},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":42261.042435706098},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.23430000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":42261.042435706098},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":7},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$14","v":42261.042435706098},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$14","v":42261.042435706098},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":11226.984011384811},null,{"$f":"H14*$J14/100","v":11226.984011384811},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":144.06},null,{"$f":"IFERROR(H39-F39,\"\")","v":4.0600000000000023},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.9000000000000015E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":7},null,{"$f":"J16","v":7},null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":1094.398430607599},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":1126.1359850952192},null,{"$f":"IFERROR(H41-F41,\"\")","v":31.737554487620173},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.8999999999999818E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":2977.6739317753272},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":3064.0264757968107},null,86.352544021483482,null,2.8999999999999661E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":254.29062067591843},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":261.66504867551998},null,7.3744279996015507,null,2.8999999999999672E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":18.383553459532152},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":18.383553459532152},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":4491.7465365183762},null,{"$f":"SUM(H39:H45)","v":4621.2710630270813},null,{"$f":"H46-F46","v":129.52452650870509},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8836116520746875E-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":2.31},null,{"$f":"H23*$J23","v":0.14000000000000001},null,{"$f":"IFERROR(H51-F51,\"\")","v":-2.17},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":135.024030582081},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":184.05511352218466},null,{"$f":"IFERROR(H52-F52,\"\")","v":49.031082940103659},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851283004},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":99.017622426859404},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-99.017622426859404,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.21},null,{"$f":"H28*$J28","v":0.21},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.21,null,0.21,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":236.7716530089404},null,{"$f":"SUM(H51:H57)","v":184.61511352218466},null,{"$f":"SUM(J51:J57)","v":-52.156539486755747},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.22028202626429413}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":4137.3560544556267},null,{"$f":"H31*$J31/100","v":4137.3560544556267},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":1.4368754428140074},null,{"$f":"H32*$J32/100","v":1.4368754428140074},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":4138.7929298984409},null,{"$f":"SUM(H61:H62)","v":4138.7929298984409},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":20094.295130810569},null,{"$f":"SUM(H36,H46,H58,H63)","v":20171.663117832519},null,{"$f":"SUM(J36,J46,J58,J63)","v":77.367987021949347},null,{"$f":"IFERROR(J65/F65,\"\")","v":3.8502463768097573E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.2 Rate 2 Bill Impact_Top"}]
[]
[null,null,{"$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$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,28905.069168402199,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":22.2332},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":22.877962799999999},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J77/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Top'!$J$74","v":5675.5516190471444},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":15.167},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":15.606842999999998},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J78/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Top'!$J$74","v":22089.981318899991},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":16.093499999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":16.560211499999998},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J79/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Top'!$J$74","v":1139.5362304550638},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$74","v":28905.069168402199},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$74","v":28905.069168402199},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$74","v":28905.069168402199},null,null,null,null,{"$f":"O25","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,{"$f":"O26","v":"LDMDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.23430000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$74","v":28905.069168402199},null,null,null,null,{"$f":"O27","v":"SICDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":5},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$74","v":28905.069168402199},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$74","v":28905.069168402199},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F74*$J74/100","v":7678.8628651393929},null,{"$f":"H74*$J74/100","v":7678.8628651393929},null,{"$f":"H96-F96","v":0},null,{"$f":"IFERROR(J96/F96,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F76*$J76","v":100},null,{"$f":"H76*$J76","v":102.89999999999999},null,{"$f":"IFERROR(H99-F99,\"\")","v":2.8999999999999915},null,{"$f":"IFERROR(J99/F99,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,{"$f":"J76","v":5},null,{"$f":"J76","v":5},null,{"$f":"IFERROR(H100-F100,\"\")","v":0},null,{"$f":"IFERROR(J100/F100,\"\")","v":0}]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":1261.8567425659896},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":1298.4505881004034},null,{"$f":"IFERROR(H101-F101,\"\")","v":36.593845534413731},null,{"$f":"IFERROR(J101/F101,\"\")","v":2.9000000000000026E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":3350.3874666375614},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":3447.5487031700504},null,97.161236532489056,null,2.8999999999999932E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":183.3912632482857},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":188.70960988248598},null,5.3183466342002816,null,2.8999999999999981E-2]
[null,null,{"$f":"IF(C80<>\"\",C80,\"\")","v":""},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":""},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C81<>\"\",C81,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":12.573705088254956},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":12.573705088254956},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":4913.2091775400922},null,{"$f":"SUM(H99:H105)","v":5055.1826062411956},null,{"$f":"H106-F106","v":141.97342870110333},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":2.8896271982497904E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C83","v":"REDA"},null,null,{"$f":"F83*$J83","v":1.6500000000000001},null,{"$f":"H83*$J83","v":0.1},null,{"$f":"IFERROR(H111-F111,\"\")","v":-1.55},null,{"$f":"IFERROR(J111/F111,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":92.351695993045027},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":125.88723515873153},null,{"$f":"IFERROR(H112-F112,\"\")","v":33.535539165686501},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.36312856851283004}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":0},null,0,null,""]
[null,null,"LDMDA",null,null,{"$f":"F86*$J86","v":0},null,{"$f":"H86*$J86","v":0},null,0,null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F87*$J87/100,\"\")","v":67.72457706156635},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-67.72457706156635,null,-1]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0.15},null,{"$f":"H88*$J88","v":0.15},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.15,null,0.15,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":162.02627305461141},null,{"$f":"SUM(H111:H117)","v":126.28723515873153},null,{"$f":"SUM(J111:J117)","v":-35.739037895879846},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-0.22057557223348526}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":2829.8062715865749},null,{"$f":"H91*$J91/100","v":2829.8062715865749},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":0.98277235172567468},null,{"$f":"H92*$J92/100","v":0.98277235172567468},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":2830.7890439383004},null,{"$f":"SUM(H121:H122)","v":2830.7890439383004},null,{"$f":"SUM(J121:J122)","v":0},null,{"$f":"IF(ISERROR(J123/F123),0,J123/F123)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F96,F106,F118,F123)","v":15584.887359672397},null,{"$f":"SUM(H96,H106,H118,H123)","v":15691.121750477621},null,{"$f":"SUM(J96,J106,J118,J123)","v":106.23439080522348},null,{"$f":"IFERROR(J125/F125,\"\")","v":6.8165003925608472E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+1,255)","v":"G1.2 Rate 2 Bill Impact_Top"}]
[]
[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":"F36+F96","v":18905.846876524203},null,{"$f":"H36+H96","v":18905.846876524203},null,{"$f":"H133-F133","v":0},null,{"$f":"IFERROR(J133/F133,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C39","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F39+F99,\"\")","v":240},null,{"$f":"IFERROR(H39+H99,\"\")","v":246.95999999999998},null,{"$f":"IFERROR(H136-F136,\"\")","v":6.9599999999999795},null,{"$f":"IFERROR(J136/F136,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H137-F137,\"\")","v":0},null,{"$f":"IFERROR(J137/F137,\"\")","v":0}]
[null,null,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,2356.2551731735884,null,2424.5865731956228,null,68.331400022034359,null,{"$f":"IFERROR(J138/F138,\"\")","v":2.9000000000000126E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Next 24,000 m3 per month)"},null,null,6328.0613984128886,null,6511.5751789668611,null,183.51378055397254,null,2.8999999999999804E-2]
[null,null,{"$f":"C43","v":"Block 3 (Over 25,000 m3 per month)"},null,null,437.68188392420416,null,450.37465855800599,null,12.692774633801832,null,2.8999999999999797E-2]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,30.957258547787106,null,30.957258547787106,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":9404.9557140584693},null,{"$f":"SUM(H136:H142)","v":9676.4536692682777},null,{"$f":"H143-F143","v":271.49795520980842},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":2.8867542119733212E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C111","v":"REDA"},null,null,{"$f":"IFERROR(F51+F111,\"\")","v":3.96},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24000000000000002},null,{"$f":"IFERROR(H148-F148,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J148/F148,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,227.37572657512601,null,309.94234868091621,null,{"$f":"IFERROR(H149-F149,\"\")","v":82.566622105790202},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.36312856851283026}]
[null,null,"ADVADA",null,null,0,null,0,null,0,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,166.74219948842574,null,0,null,-166.74219948842574,null,-1]
[null,null,"FCCVA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":398.79792606355181},null,{"$f":"SUM(H148:H154)","v":310.90234868091625},null,{"$f":"SUM(J148:J154)","v":-87.895577382635537},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":-0.22040129007247805}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":6967.162326042202},null,{"$f":"IFERROR(H61+H121,\"\")","v":6967.162326042202},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":2.4196477945396819},null,{"$f":"IFERROR(H62+H122,\"\")","v":2.4196477945396819},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":6969.5819738367418},null,{"$f":"SUM(H158:H159)","v":6969.5819738367418},null,{"$f":"SUM(J158:J159)","v":0},null,{"$f":"IF(ISERROR(J160/F160),0,J160/F160)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F133,F143,F155,F160)","v":35679.182490482963},null,{"$f":"SUM(H133,H143,H155,H160)","v":35862.78486831014},null,{"$f":"SUM(J133,J143,J155,J160)","v":183.60237782717289},null,{"$f":"IFERROR(J162/F162,\"\")","v":5.1459244582228543E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A121),FIND(\"]\",CELL(\"filename\",A121))+1,255)","v":"G1.2 Rate 2 Bill Impact_Top"}]

{"sheet":"G1.3 Rate 3 Bill Impact_Bottom","index":31,"n_rows":68,"n_cols":15,"rows_kept":68,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,78562.671428571397,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":200},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":205.79999999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.0445000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.1617904999999986},null,{"$f":"$J$14","v":78562.671428571397},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Demand - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30.644300000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":31.5329847},null,{"$f":"'G1.3 Rate 3 Bill Impact'!$J$20/'G1.3 Rate 3 Bill Impact'!$J$14*$J$14","v":12666.309325428623},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"J18","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"J21","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":78562.671428571397},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1.7899999999999999E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":78562.671428571397},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$14","v":78562.671428571397},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$14","v":78562.671428571397},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":20870.802166371421},null,{"$f":"H14*$J14/100","v":20870.802166371421},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":2469.6},null,{"$f":"IFERROR(H39-F39,\"\")","v":69.599999999999909},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999963E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":12},null,{"$f":"J16","v":12},null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":3177.4672459285703},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":3269.6137960604974},null,{"$f":"IFERROR(H41-F41,\"\")","v":92.146550131927143},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.8999999999999561E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":"Demand - Firm"},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":3881.5018286123236},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":3994.0653816420813},null,112.56355302975771,null,2.9000000000000085E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},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(F39:F45)","v":9470.9690745408934},null,{"$f":"SUM(H39:H45)","v":9745.2791777025795},null,{"$f":"H46-F46","v":274.31010316168613},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8963256135960232E-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":3.96},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":""},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":""},null,{"$f":"IFERROR(H52-F52,\"\")","v":""},null,{"$f":"IFERROR(J52/F52,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":14.06271818571428},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-14.06271818571428,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.36},null,{"$f":"H28*$J28","v":0.36},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"FCCVA"}]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"GGEADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":18.742718185714278},null,{"$f":"SUM(H51:H57)","v":0.96},null,{"$f":"SUM(J51:J57)","v":-17.78271818571428},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.94878010806715807}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":7691.2855328571386},null,{"$f":"H31*$J31/100","v":7691.2855328571386},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":2.6711308285714273},null,{"$f":"H32*$J32/100","v":2.6711308285714273},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":7693.9566636857098},null,{"$f":"SUM(H61:H62)","v":7693.9566636857098},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":38054.470622783738},null,{"$f":"SUM(H36,H46,H58,H63)","v":38310.998007759714},null,{"$f":"SUM(J36,J46,J58,J63)","v":256.52738497597187},null,{"$f":"IFERROR(J65/F65,\"\")","v":6.7410577726545844E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.3 Rate 3 Bill Impact_Bottom"}]

{"sheet":"G1.3 Rate 3 Bill Impact_Top","index":32,"n_rows":68,"n_cols":15,"rows_kept":68,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,804142.20967741904,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":200},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":205.79999999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.0445000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.1617904999999986},null,{"$f":"$J$14","v":804142.20967741904},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Demand - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":30.644300000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":31.5329847},null,{"$f":"'G1.3 Rate 3 Bill Impact'!$J$20/'G1.3 Rate 3 Bill Impact'!$J$14*$J$14","v":129648.26404443829},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"J18","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"J21","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":804142.20967741904},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":1.7899999999999999E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":804142.20967741904},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$14","v":804142.20967741904},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$14","v":804142.20967741904},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":213626.81113848381},null,{"$f":"H14*$J14/100","v":213626.81113848381},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":2469.6},null,{"$f":"IFERROR(H39-F39,\"\")","v":69.599999999999909},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999963E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":12},null,{"$f":"J16","v":12},null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":32523.531670403216},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":33466.714088844892},null,{"$f":"IFERROR(H41-F41,\"\")","v":943.18241844167642},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.8999999999999481E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":"Demand - Firm"},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":39729.802978569802},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":40881.967264948325},null,1152.1642863785237,null,2.8999999999999984E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},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(F39:F45)","v":74665.334648973017},null,{"$f":"SUM(H39:H45)","v":76830.281353793223},null,{"$f":"H46-F46","v":2164.9467048202059},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8995339202567728E-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":3.96},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":""},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":""},null,{"$f":"IFERROR(H52-F52,\"\")","v":""},null,{"$f":"IFERROR(J52/F52,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":143.941455532258},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-143.941455532258,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.36},null,{"$f":"H28*$J28","v":0.36},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"FCCVA"}]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"GGEADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":148.62145553225804},null,{"$f":"SUM(H51:H57)","v":0.96},null,{"$f":"SUM(J51:J57)","v":-147.661455532258},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.99354063653486646}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":78725.522327419312},null,{"$f":"H31*$J31/100","v":78725.522327419312},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":27.340835129032246},null,{"$f":"H32*$J32/100","v":27.340835129032246},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":78752.863162548339},null,{"$f":"SUM(H61:H62)","v":78752.863162548339},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":367193.63040553743},null,{"$f":"SUM(H36,H46,H58,H63)","v":369210.9156548254},null,{"$f":"SUM(J36,J46,J58,J63)","v":2017.2852492879479},null,{"$f":"IFERROR(J65/F65,\"\")","v":5.4937915101087396E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.3 Rate 3 Bill Impact_Top"}]

{"sheet":"G1.4 Rate 4 Bill Impact_Bottom","index":33,"n_rows":165,"n_cols":15,"rows_kept":165,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,1095.93699697122,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.502500000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.068072499999996},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J17/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":71.377206634580787},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":11.965999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12.313013999999999},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J18/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":1024.5597903366393},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$14","v":1095.93699697122},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$14","v":1095.93699697122},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":1095.93699697122},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.14E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":1095.93699697122},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$14","v":1095.93699697122},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$14","v":1095.93699697122},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":291.1444307413804},null,{"$f":"H14*$J14/100","v":291.1444307413804},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":185.21999999999997},null,{"$f":"IFERROR(H39-F39,\"\")","v":5.2199999999999704},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999835E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":9},null,{"$f":"J16","v":9},null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":13.92033972390912},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":14.324029575902479},null,{"$f":"IFERROR(H41-F41,\"\")","v":0.40368985199335938},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.8999999999999634E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":122.59882451168225},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":126.15419042252103},null,3.5553659108387734,null,2.8999999999999904E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":0.47673259368248067},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":0.47673259368248067},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":325.99589682927382},null,{"$f":"SUM(H39:H45)","v":335.17495259210597},null,{"$f":"H46-F46","v":9.1790557628321494},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8156967164648949E-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":2.97},null,{"$f":"H23*$J23","v":0.18},null,{"$f":"IFERROR(H51-F51,\"\")","v":-2.79},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":3.5015187053230479},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":4.7730201804079044},null,{"$f":"IFERROR(H52-F52,\"\")","v":1.2715014750848566},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.3631285685128301},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":0.89209271553457303},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-0.89209271553457303,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.27},null,{"$f":"H28*$J28","v":0.27},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.27,null,0.27,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":7.9036114208576205},null,{"$f":"SUM(H51:H57)","v":5.4930201804079033},null,{"$f":"SUM(J51:J57)","v":-2.4105912404497163},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.3049987040213249}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":107.29223200348243},null,{"$f":"H31*$J31/100","v":107.29223200348243},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":3.726185789702148E-2},null,{"$f":"H32*$J32/100","v":3.726185789702148E-2},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":107.32949386137945},null,{"$f":"SUM(H61:H62)","v":107.32949386137945},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":732.37343285289126},null,{"$f":"SUM(H36,H46,H58,H63)","v":739.14189737527374},null,{"$f":"SUM(J36,J46,J58,J63)","v":6.7684645223824331},null,{"$f":"IFERROR(J65/F65,\"\")","v":9.2418214789912866E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.4 Rate 4 Bill Impact_Bottom"}]
[]
[null,null,{"$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$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,21.578321656233701,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":24.879899999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":25.601417099999995},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J77/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":13.532685580503783},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.2257},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.783245299999997},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J78/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":8.0456360757299166},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$74","v":21.578321656233701},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$74","v":21.578321656233701},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$74","v":21.578321656233701},null,null,null,null,{"$f":"O25","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,{"$f":"O26","v":"LDMDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.14E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$74","v":21.578321656233701},null,null,null,null,{"$f":"O27","v":"SICDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$74","v":21.578321656233701},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$74","v":21.578321656233701},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F74*$J74/100","v":5.7324537745517326},null,{"$f":"H74*$J74/100","v":5.7324537745517326},null,{"$f":"H96-F96","v":0},null,{"$f":"IFERROR(J96/F96,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F76*$J76","v":60},null,{"$f":"H76*$J76","v":61.739999999999995},null,{"$f":"IFERROR(H99-F99,\"\")","v":1.7399999999999949},null,{"$f":"IFERROR(J99/F99,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,{"$f":"J76","v":3},null,{"$f":"J76","v":3},null,{"$f":"IFERROR(H100-F100,\"\")","v":0},null,{"$f":"IFERROR(J100/F100,\"\")","v":0}]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":3.3669186397437607},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":3.4645592802963292},null,{"$f":"IFERROR(H101-F101,\"\")","v":9.7640640552568492E-2},null,{"$f":"IFERROR(J101/F101,\"\")","v":2.8999999999999831E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":1.5468298550116066},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":1.591687920806943},null,4.4858065795336355E-2,null,2.8999999999999845E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":""},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":""},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C80<>\"\",C80,\"\")","v":""},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":""},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C81<>\"\",C81,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":9.3865699204616591E-3},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":9.3865699204616591E-3},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":67.923135064675833},null,{"$f":"SUM(H99:H105)","v":69.805633771023736},null,{"$f":"H106-F106","v":1.8824987063479028},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":2.7715132768171016E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C83","v":"REDA"},null,null,{"$f":"F83*$J83","v":0.99},null,{"$f":"H83*$J83","v":0.06},null,{"$f":"IFERROR(H111-F111,\"\")","v":-0.92999999999999994},null,{"$f":"IFERROR(J111/F111,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":6.8942737691666672E-2},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":9.3977815338997142E-2},null,{"$f":"IFERROR(H112-F112,\"\")","v":2.503507764733047E-2},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.36312856851283032}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":0},null,0,null,""]
[null,null,"LDMDA",null,null,{"$f":"F86*$J86","v":0},null,{"$f":"H86*$J86","v":0},null,0,null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F87*$J87/100,\"\")","v":1.7564753828174233E-2},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-1.7564753828174233E-2,null,-1]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0.09},null,{"$f":"H88*$J88","v":0.09},null,0,null,0]
[null,null,"GGEADA",null,null,0.09,null,0.09,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":1.2565074915198411},null,{"$f":"SUM(H111:H117)","v":0.33397781533899712},null,{"$f":"SUM(J111:J117)","v":-0.92252967618084369},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-0.73420149295327641}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":2.1125176901452791},null,{"$f":"H91*$J91/100","v":2.1125176901452791},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":7.3366293631194578E-4},null,{"$f":"H92*$J92/100","v":7.3366293631194578E-4},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":2.1132513530815911},null,{"$f":"SUM(H121:H122)","v":2.1132513530815911},null,{"$f":"SUM(J121:J122)","v":0},null,{"$f":"IF(ISERROR(J123/F123),0,J123/F123)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F96,F106,F118,F123)","v":77.025347683828997},null,{"$f":"SUM(H96,H106,H118,H123)","v":77.985316713996056},null,{"$f":"SUM(J96,J106,J118,J123)","v":0.95996903016705915},null,{"$f":"IFERROR(J125/F125,\"\")","v":1.2463027549158325E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+1,255)","v":"G1.4 Rate 4 Bill Impact_Bottom"}]
[]
[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":"F36+F96","v":296.87688451593215},null,{"$f":"H36+H96","v":296.87688451593215},null,{"$f":"H133-F133","v":0},null,{"$f":"IFERROR(J133/F133,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C39","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F39+F99,\"\")","v":240},null,{"$f":"IFERROR(H39+H99,\"\")","v":246.95999999999998},null,{"$f":"IFERROR(H136-F136,\"\")","v":6.9599999999999795},null,{"$f":"IFERROR(J136/F136,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H137-F137,\"\")","v":0},null,{"$f":"IFERROR(J137/F137,\"\")","v":0}]
[null,null,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,17.287258363652882,null,17.788588856198807,null,{"$f":"IFERROR(H138-F138,\"\")","v":0.50133049254592521},null,{"$f":"IFERROR(J138/F138,\"\")","v":2.8999999999999516E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Over 1,000 m3 per month)"},null,null,124.14565436669386,null,127.74587834332797,null,3.600223976634112,null,2.8999999999999918E-2]
[null,null,{"$f":"C43","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,0.48611916360294233,null,0.48611916360294233,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":393.91903189394969},null,{"$f":"SUM(H136:H142)","v":404.9805863631297},null,{"$f":"H143-F143","v":11.06155446918001},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":2.8080782022631454E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C111","v":"REDA"},null,null,{"$f":"IFERROR(F51+F111,\"\")","v":3.96},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24},null,{"$f":"IFERROR(H148-F148,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J148/F148,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,3.5704614430147146,null,4.8669979957469014,null,{"$f":"IFERROR(H149-F149,\"\")","v":1.2965365527321868},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.36312856851283004}]
[null,null,"ADVADA",null,null,0,null,0,null,0,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,0.90965746936274727,null,0,null,-0.90965746936274727,null,-1]
[null,null,"FCCVA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":9.1601189123774613},null,{"$f":"SUM(H148:H154)","v":5.8269979957469022},null,{"$f":"SUM(J148:J154)","v":-3.33312091663056},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":-0.36387310563476799}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":109.40474969362771},null,{"$f":"IFERROR(H61+H121,\"\")","v":109.40474969362771},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":3.7995520833333428E-2},null,{"$f":"IFERROR(H62+H122,\"\")","v":3.7995520833333428E-2},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":109.44274521446104},null,{"$f":"SUM(H158:H159)","v":109.44274521446104},null,{"$f":"SUM(J158:J159)","v":0},null,{"$f":"IF(ISERROR(J160/F160),0,J160/F160)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F133,F143,F155,F160)","v":809.39878053672032},null,{"$f":"SUM(H133,H143,H155,H160)","v":817.12721408926973},null,{"$f":"SUM(J133,J143,J155,J160)","v":7.7284335525494496},null,{"$f":"IFERROR(J162/F162,\"\")","v":9.5483632276103115E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A121),FIND(\"]\",CELL(\"filename\",A121))+1,255)","v":"G1.4 Rate 4 Bill Impact_Bottom"}]

{"sheet":"G1.4 Rate 4 Bill Impact_Top","index":34,"n_rows":165,"n_cols":15,"rows_kept":165,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,131908.48354170399,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.502500000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.068072499999996},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J17/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":8591.0587128921015},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":11.965999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12.313013999999999},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J18/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":123317.4248288119},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$14","v":131908.48354170399},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$14","v":131908.48354170399},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":131908.48354170399},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.14E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":131908.48354170399},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$14","v":131908.48354170399},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$14","v":131908.48354170399},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":35042.543920722004},null,{"$f":"H14*$J14/100","v":35042.543920722004},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":185.21999999999997},null,{"$f":"IFERROR(H39-F39,\"\")","v":5.2199999999999704},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999835E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":9},null,{"$f":"J16","v":9},null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":1675.4712254817821},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":1724.0598910207534},null,{"$f":"IFERROR(H41-F41,\"\")","v":48.588665538971327},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.899999999999979E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":14756.16305501563},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":15184.091783611082},null,427.92872859545241,null,2.8999999999999942E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":57.380190340641228},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":57.380190340641228},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":16678.014470838054},null,{"$f":"SUM(H39:H45)","v":17159.751864972477},null,{"$f":"H46-F46","v":481.73739413442308},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8884577056624668E-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":2.97},null,{"$f":"H23*$J23","v":0.18},null,{"$f":"IFERROR(H51-F51,\"\")","v":-2.79},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":421.44760491574425},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":574.48727039195921},null,{"$f":"IFERROR(H52-F52,\"\")","v":153.03966547621496},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851283004},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":107.37350560294705},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-107.37350560294705,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.27},null,{"$f":"H28*$J28","v":0.27},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.27,null,0.27,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":532.33111051869128},null,{"$f":"SUM(H51:H57)","v":575.20727039195913},null,{"$f":"SUM(J51:J57)","v":42.876159873267923},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":8.0544155744514678E-2}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":12913.840538732818},null,{"$f":"H31*$J31/100","v":12913.840538732818},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":4.4848884404179357},null,{"$f":"H32*$J32/100","v":4.4848884404179357},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":12918.325427173237},null,{"$f":"SUM(H61:H62)","v":12918.325427173237},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":65171.214929251983},null,{"$f":"SUM(H36,H46,H58,H63)","v":65695.828483259684},null,{"$f":"SUM(J36,J46,J58,J63)","v":524.61355400769105},null,{"$f":"IFERROR(J65/F65,\"\")","v":8.0497740386947913E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.4 Rate 4 Bill Impact_Top"}]
[]
[null,null,{"$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$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,2597.1964582957298,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.58},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":24.879899999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":25.601417099999995},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J77/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":1628.8126398727859},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.2257},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O78,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":19.783245299999997},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J78/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":968.38381842294393},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$74","v":2597.1964582957298},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O84,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$74","v":2597.1964582957298},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$74","v":2597.1964582957298},null,null,null,null,{"$f":"O25","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,{"$f":"O26","v":"LDMDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.14E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O87,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$74","v":2597.1964582957298},null,null,null,null,{"$f":"O27","v":"SICDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O88,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O89,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O91,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$74","v":2597.1964582957298},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O92,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$74","v":2597.1964582957298},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F74*$J74/100","v":689.96601671792712},null,{"$f":"H74*$J74/100","v":689.96601671792712},null,{"$f":"H96-F96","v":0},null,{"$f":"IFERROR(J96/F96,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F76*$J76","v":60},null,{"$f":"H76*$J76","v":61.739999999999995},null,{"$f":"IFERROR(H99-F99,\"\")","v":1.7399999999999949},null,{"$f":"IFERROR(J99/F99,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,{"$f":"J76","v":3},null,{"$f":"J76","v":3},null,{"$f":"IFERROR(H100-F100,\"\")","v":0},null,{"$f":"IFERROR(J100/F100,\"\")","v":0}]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":405.24695598770921},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":416.99911771135271},null,{"$f":"IFERROR(H101-F101,\"\")","v":11.752161723643496},null,{"$f":"IFERROR(J101/F101,\"\")","v":2.8999999999999825E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":186.17856777853996},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":191.57774624411755},null,5.3991784655775916,null,2.8999999999999641E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":""},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":""},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C80<>\"\",C80,\"\")","v":""},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":""},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C81<>\"\",C81,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":1.1297804593586425},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":1.1297804593586425},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":655.55530422560787},null,{"$f":"SUM(H99:H105)","v":674.44664441482894},null,{"$f":"H106-F106","v":18.891340189221069},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":2.8817309641841683E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C83","v":"REDA"},null,null,{"$f":"F83*$J83","v":0.99},null,{"$f":"H83*$J83","v":0.06},null,{"$f":"IFERROR(H111-F111,\"\")","v":-0.92999999999999994},null,{"$f":"IFERROR(J111/F111,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":8.2980426842548578},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":11.311299045646685},null,{"$f":"IFERROR(H112-F112,\"\")","v":3.0132563613918268},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.36312856851282987}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":0},null,0,null,""]
[null,null,"LDMDA",null,null,{"$f":"F86*$J86","v":0},null,{"$f":"H86*$J86","v":0},null,0,null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F87*$J87/100,\"\")","v":2.1141179170527242},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-2.1141179170527242,null,-1]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0.09},null,{"$f":"H88*$J88","v":0.09},null,0,null,0]
[null,null,"GGEADA",null,null,0.09,null,0.09,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":11.582160601307582},null,{"$f":"SUM(H111:H117)","v":11.551299045646685},null,{"$f":"SUM(J111:J117)","v":-3.08615556608971E-2},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-2.664576733413017E-3}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":254.26553326715191},null,{"$f":"H91*$J91/100","v":254.26553326715191},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":8.8304679582054818E-2},null,{"$f":"H92*$J92/100","v":8.8304679582054818E-2},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":254.35383794673396},null,{"$f":"SUM(H121:H122)","v":254.35383794673396},null,{"$f":"SUM(J121:J122)","v":0},null,{"$f":"IF(ISERROR(J123/F123),0,J123/F123)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F96,F106,F118,F123)","v":1611.4573194915765},null,{"$f":"SUM(H96,H106,H118,H123)","v":1630.3177981251365},null,{"$f":"SUM(J96,J106,J118,J123)","v":18.86047863356017},null,{"$f":"IFERROR(J125/F125,\"\")","v":1.1703988933142053E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+1,255)","v":"G1.4 Rate 4 Bill Impact_Top"}]
[]
[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":"F36+F96","v":35732.509937439929},null,{"$f":"H36+H96","v":35732.509937439929},null,{"$f":"H133-F133","v":0},null,{"$f":"IFERROR(J133/F133,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C39","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F39+F99,\"\")","v":240},null,{"$f":"IFERROR(H39+H99,\"\")","v":246.95999999999998},null,{"$f":"IFERROR(H136-F136,\"\")","v":6.9599999999999795},null,{"$f":"IFERROR(J136/F136,\"\")","v":2.8999999999999915E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H137-F137,\"\")","v":0},null,{"$f":"IFERROR(J137/F137,\"\")","v":0}]
[null,null,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,2080.7181814694914,null,2141.0590087321061,null,{"$f":"IFERROR(H138-F138,\"\")","v":60.340827262614766},null,{"$f":"IFERROR(J138/F138,\"\")","v":2.8999999999999769E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Over 1,000 m3 per month)"},null,null,14942.341622794169,null,15375.6695298552,null,433.32790706103151,null,2.900000000000004E-2]
[null,null,{"$f":"C43","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,58.50997079999987,null,58.50997079999987,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":17333.569775063661},null,{"$f":"SUM(H136:H142)","v":17834.198509387308},null,{"$f":"H143-F143","v":500.62873432364722},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":2.8882033004180095E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C111","v":"REDA"},null,null,{"$f":"IFERROR(F51+F111,\"\")","v":3.96},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24},null,{"$f":"IFERROR(H148-F148,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J148/F148,\"\")","v":-0.93939393939393934}]
[null,null,"PGTVA",null,null,429.74564759999913,null,585.79856943760592,null,{"$f":"IFERROR(H149-F149,\"\")","v":156.05292183760679},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.36312856851283004}]
[null,null,"ADVADA",null,null,0,null,0,null,0,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,109.48762351999977,null,0,null,-109.48762351999977,null,-1]
[null,null,"FCCVA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":543.91327111999885},null,{"$f":"SUM(H148:H154)","v":586.75856943760596},null,{"$f":"SUM(J148:J154)","v":42.845298317607018},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":7.8772298071312238E-2}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":13168.10607199997},null,{"$f":"IFERROR(H61+H121,\"\")","v":13168.10607199997},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":4.5731931199999902},null,{"$f":"IFERROR(H62+H122,\"\")","v":4.5731931199999902},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":13172.67926511997},null,{"$f":"SUM(H158:H159)","v":13172.67926511997},null,{"$f":"SUM(J158:J159)","v":0},null,{"$f":"IF(ISERROR(J160/F160),0,J160/F160)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F133,F143,F155,F160)","v":66782.672248743562},null,{"$f":"SUM(H133,H143,H155,H160)","v":67326.146281384805},null,{"$f":"SUM(J133,J143,J155,J160)","v":543.47403264125421},null,{"$f":"IFERROR(J162/F162,\"\")","v":8.1379497756093322E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A121),FIND(\"]\",CELL(\"filename\",A121))+1,255)","v":"G1.4 Rate 4 Bill Impact_Top"}]

{"sheet":"G1.5 Rate 5 Bill Impact_Bottom","index":35,"n_rows":68,"n_cols":15,"rows_kept":68,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,92137.620967741896,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":190},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":195.51},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.0605908407886382},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.2943479751715099},null,{"$f":"$J$14","v":92137.620967741896},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$14","v":92137.620967741896},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$14","v":92137.620967741896},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":92137.620967741896},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":2.3800000000000002E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":92137.620967741896},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$14","v":92137.620967741896},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$14","v":92137.620967741896},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":24477.09611104838},null,{"$f":"H14*$J14/100","v":24477.09611104838},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":2346.12},null,{"$f":"IFERROR(H39-F39,\"\")","v":66.119999999999891},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999953E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":7426.8366366463551},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":7642.2148991090999},null,{"$f":"IFERROR(H41-F41,\"\")","v":215.37826246274471},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.9000000000000057E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":40.079865120967717},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":40.079865120967717},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":9758.916501767324},null,{"$f":"SUM(H39:H45)","v":10040.414764230069},null,{"$f":"H46-F46","v":281.49826246274461},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8845237318278698E-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":3.96},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":294.37969899193536},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":401.27737768611462},null,{"$f":"IFERROR(H52-F52,\"\")","v":106.89767869417926},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851282999},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":21.92875379032257},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-21.92875379032257,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.36},null,{"$f":"H28*$J28","v":0.36},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":320.98845278225792},null,{"$f":"SUM(H51:H57)","v":402.23737768611466},null,{"$f":"SUM(J51:J57)","v":81.24892490385669},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.25312102101994238}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":9020.2730927419307},null,{"$f":"H31*$J31/100","v":9020.2730927419307},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":3.1326791129032245},null,{"$f":"H32*$J32/100","v":3.1326791129032245},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":9023.4057718548338},null,{"$f":"SUM(H61:H62)","v":9023.4057718548338},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":43580.4068374528},null,{"$f":"SUM(H36,H46,H58,H63)","v":43943.1540248194},null,{"$f":"SUM(J36,J46,J58,J63)","v":362.74718736660128},null,{"$f":"IFERROR(J65/F65,\"\")","v":8.3236301285479972E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.5 Rate 5 Bill Impact_Bottom"}]

{"sheet":"G1.5 Rate 5 Bill Impact_Top","index":36,"n_rows":68,"n_cols":15,"rows_kept":68,"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-2022-0183 Exhibit A - 2023 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$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":26.565800000000003},null,299070,null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":190},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":195.51},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.0605908407886382},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":8.2943479751715099},null,{"$f":"$J$14","v":299070},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.3499999999999997E-2},null,{"$f":"$J$14","v":299070},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.02},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.31950000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.43551957763984922},null,{"$f":"$J$14","v":299070},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":299070},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":2.3800000000000002E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0},null,{"$f":"$J$14","v":299070},null,null,null,null,"SICDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"FCCVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"FCCVA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"GGEADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":0.03},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$S$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":12},null,null,null,null,"GGEADA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O31,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":9.7899999999999991},null,{"$f":"$J$14","v":299070},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$S$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$S$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O32,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":3.3999999999999998E-3},null,{"$f":"$J$14","v":299070},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":79450.338060000009},null,{"$f":"H14*$J14/100","v":79450.338060000009},null,{"$f":"H36-F36","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0},null,null,{"$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":2346.12},null,{"$f":"IFERROR(H39-F39,\"\")","v":66.119999999999891},null,{"$f":"IFERROR(J39/F39,\"\")","v":2.8999999999999953E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H40-F40,\"\")","v":0},null,{"$f":"IFERROR(J40/F40,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":24106.80902754658},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":24805.906489345434},null,{"$f":"IFERROR(H41-F41,\"\")","v":699.09746179885406},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.9000000000000133E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$R$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$S$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":130.09544999999997},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":130.09544999999997},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F39:F45)","v":26528.904477546581},null,{"$f":"SUM(H39:H45)","v":27294.121939345434},null,{"$f":"H46-F46","v":765.21746179885304},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8844668744105677E-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":3.96},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":-3.7199999999999998},null,{"$f":"IFERROR(J51/F51,\"\")","v":-0.93939393939393934},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":955.52865000000008},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":1302.5084008474971},null,{"$f":"IFERROR(H52-F52,\"\")","v":346.97975084749703},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851283004},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":0},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"F26*$J26","v":0},null,{"$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*$J27/100,\"\")","v":71.178660000000008},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-71.178660000000008,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"FCCVA",null,null,{"$f":"F28*$J28","v":0.36},null,{"$f":"H28*$J28","v":0.36},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"GGEADA",null,null,0.36,null,0.36,null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":1031.3873099999998},null,{"$f":"SUM(H51:H57)","v":1303.4684008474969},null,{"$f":"SUM(J51:J57)","v":272.08109084749697},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.26380108443209083}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":29278.952999999998},null,{"$f":"H31*$J31/100","v":29278.952999999998},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":10.168379999999999},null,{"$f":"H32*$J32/100","v":10.168379999999999},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":29289.121379999997},null,{"$f":"SUM(H61:H62)","v":29289.121379999997},null,{"$f":"SUM(J61:J62)","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F36,F46,F58,F63)","v":136299.7512275466},null,{"$f":"SUM(H36,H46,H58,H63)","v":137337.04978019296},null,{"$f":"SUM(J36,J46,J58,J63)","v":1037.2985526463499},null,{"$f":"IFERROR(J65/F65,\"\")","v":7.6104214666879643E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.5 Rate 5 Bill Impact_Top"}]