{"text_format":"1","workbook":"xlsx","n_sheets":39,"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","Fixed-Variable Adjust","Revised Rate Impacts","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":"35.5227-5.3165","v":30.206200000000003},{"$f":"'B1.1 Current Distribution Rates'!L16","v":4.3499999999999997E-2},{"$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"},{"$f":"D6","v":30.206200000000003},{"$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":30.206200000000003},{"$f":"'B1.1 Current Distribution Rates'!L18","v":4.3499999999999997E-2},{"$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,{"$f":"'B1.1 Current Distribution Rates'!C19","v":"RATE 2 - Seasonal Service - Apr to Oct"},30.206200000000003,{"$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"},30.206200000000003,{"$f":"'B1.1 Current Distribution Rates'!L20","v":4.3499999999999997E-2},{"$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,{"$f":"'B1.1 Current Distribution Rates'!C21","v":"RATE 3 - Special Large Volume Contract Rate"},30.206200000000003,{"$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"},30.206200000000003,{"$f":"'B1.1 Current Distribution Rates'!L22","v":4.3499999999999997E-2},{"$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,{"$f":"'B1.1 Current Distribution Rates'!C23","v":"RATE 4 - General Service Peaking - Jan to Mar"},30.206200000000003,{"$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"},30.206200000000003,{"$f":"'B1.1 Current Distribution Rates'!L24","v":4.3499999999999997E-2},{"$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":30.206200000000003},{"$f":"'E1.1 Proposed Dist Rates '!L16","v":4.3499999999999997E-2},{"$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},{"$f":"'E1.1 Proposed Dist Rates '!F16","v":13.982333618158535},{"$f":"'E1.1 Proposed Dist Rates '!G16","v":11.237558194645853},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"D7","v":30.206200000000003},{"$f":"'E1.1 Proposed Dist Rates '!L17","v":4.3499999999999997E-2},{"$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},{"$f":"'E1.1 Proposed Dist Rates '!F17","v":13.982333618158535},{"$f":"'E1.1 Proposed Dist Rates '!G17","v":11.237558194645853},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial",{"$f":"D8","v":30.206200000000003},{"$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},{"$f":"'E1.1 Proposed Dist Rates '!F18","v":13.982333618158535},{"$f":"'E1.1 Proposed Dist Rates '!G18","v":11.237558194645853},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",30.206200000000003,{"$f":"'E1.1 Proposed Dist Rates '!L19","v":4.3499999999999997E-2},{"$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,{"$f":"'E1.1 Proposed Dist Rates '!E19","v":21.641804519999994},{"$f":"'E1.1 Proposed Dist Rates '!F19","v":17.9468992343004},{"$f":"'E1.1 Proposed Dist Rates '!H19","v":9.286281901486797},{"$f":"'E1.1 Proposed Dist Rates '!I19","v":7.3439299458167993},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",30.206200000000003,{"$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,{"$f":"'E1.1 Proposed Dist Rates '!E20","v":21.641804519999994},{"$f":"'E1.1 Proposed Dist Rates '!F20","v":22.621745428665598},{"$f":"'E1.1 Proposed Dist Rates '!H20","v":15.370983451307398},{"$f":"'E1.1 Proposed Dist Rates '!I20","v":16.545051346517397},{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",30.206200000000003,{"$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,{"$f":"'E1.1 Proposed Dist Rates '!E21","v":216.41804519999997},{"$f":"'E1.1 Proposed Dist Rates '!J21","v":3.8967151128485997},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'E1.1 Proposed Dist Rates '!K21","v":31.486012142012399}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",30.206200000000003,{"$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,{"$f":"'E1.1 Proposed Dist Rates '!E22","v":21.641804519999994},{"$f":"'E1.1 Proposed Dist Rates '!F22","v":19.762646633528398},{"$f":"'E1.1 Proposed Dist Rates '!G22","v":12.1255784454882},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",30.206200000000003,{"$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,{"$f":"'E1.1 Proposed Dist Rates '!E23","v":21.641804519999994},{"$f":"'E1.1 Proposed Dist Rates '!F23","v":25.211620175573994},{"$f":"'E1.1 Proposed Dist Rates '!G23","v":19.481952428903998},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",30.206200000000003,{"$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,{"$f":"'E1.1 Proposed Dist Rates '!E24","v":205.59714293999997},{"$f":"'E1.1 Proposed Dist Rates '!J24","v":8.2482327476849981},{"$f":"\"\"","v":""},{"$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,{"$f":"'E1.1 Proposed Dist Rates '!E25","v":66256.299769999998},{"$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,"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,3.6999999999999998E-2]
[null,null,"Less Productivity",null,0]
[null,null,"Less Stretch Factor",null,4.0000000000000001E-3]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":3.3000000000000002E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)","2020 Rate including previously disallowed ratebase","Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E16","v":18.5},null,{"$f":"E14","v":3.3000000000000002E-2},{"$f":"E17*(1+G17)","v":19.110499999999998},{"$f":"SUM('B1.2 Billing Determinants'!E16:E18)","v":9610},{"$f":"H17*I17*12","v":2203822.8599999994},"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":3.3000000000000002E-2},{"$f":"E18*(1+G18)","v":14.172346799999998},{"$f":"SUM('B1.2 Billing Determinants'!F16:F18)","v":19880385.100000001},{"$f":"H18*I18/100","v":2817517.1215475267},"Change",{"$f":"M18/I18*100","v":13.982333618158535},{"$f":"(J$21-M$17-M$20)*J18/(J$21-J$17-J$20)","v":2779741.7692566803}]
[null,null,"Delivery\nOver 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!G16","v":11.026400000000001},null,{"$f":"E14","v":3.3000000000000002E-2},11.390271199999999,{"$f":"SUM('B1.2 Billing Determinants'!G16:G18)","v":4676607.4000000004},{"$f":"H19*I19/100","v":532678.26581926877},"Change",{"$f":"M19/I19*100","v":11.237558194645853},{"$f":"(J$21-M$17-M$20)*J19/(J$21-J$17-J$20)","v":525536.47811011446}]
[null,null,"Commodity",null,{"$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,{"$f":"SUM(J17:J20)","v":5564473.2338562952},null,null,{"$f":"SUM(M17:M20)","v":5564473.2338562943}]
[]
[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,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.6999999999999998E-2}]
[null,null,"Less Productivity",null,{"$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":3.3000000000000002E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)",{"$f":"'D1.1 Rate 1 Adjustment'!F16","v":"2020 Rate including previously disallowed ratebase"},"Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Rebalanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E19","v":20},null,{"$f":"$E$14","v":3.3000000000000002E-2},{"$f":"E17*(1+G17)","v":20.659999999999997},{"$f":"'B1.2 Billing Determinants'!E19","v":50},{"$f":"H17*I17*12","v":12395.999999999996},"Change",{"$f":"'Fixed-Variable Adjust'!C11","v":21.641804519999994},{"$f":"I17*L17*12","v":12985.082711999998}]
[null,null,"Delivery First 1,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!F19","v":17.6387},null,{"$f":"$E$14","v":3.3000000000000002E-2},{"$f":"E18*(1+G18)","v":18.220777099999999},{"$f":"'B1.2 Billing Determinants'!F19","v":73682.100000000006},{"$f":"H18*I18/100","v":13425.451203599099},"Change",{"$f":"'Fixed-Variable Adjust'!C12","v":17.9468992343004},{"$f":"L18*I18/100","v":13223.652240716456}]
[null,null,"Delivery Next 24,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!H19","v":9.1630000000000003},null,3.3000000000000002E-2,{"$f":"E19*(1+G19)","v":9.4653789999999987},{"$f":"'B1.2 Billing Determinants'!H19","v":385915.8},{"$f":"H19*I19/100","v":36528.393090881997},"Change",{"$f":"'Fixed-Variable Adjust'!C13","v":9.286281901486797},{"$f":"L19*I19/100","v":35837.229090377979}]
[null,null,"Delivery Over 25,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!I19","v":7.1433999999999997},null,3.3000000000000002E-2,7.379132199999999,{"$f":"'B1.2 Billing Determinants'!I19","v":42274.5},3119.4912418889994,"Change",{"$f":"'Fixed-Variable Adjust'!C14","v":7.3439299458167993},3104.609664944323]
[null,null,"Delivery First 1,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F20","v":22.2332},null,3.3000000000000002E-2,22.966895599999997,{"$f":"'B1.2 Billing Determinants'!F20","v":67400.2},15479.733568191197,"Change",{"$f":"'Fixed-Variable Adjust'!C15","v":22.621745428665598},15247.101662411469]
[null,null,"Delivery Next 24,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!H20","v":15.167},null,3.3000000000000002E-2,15.667510999999999,{"$f":"'B1.2 Billing Determinants'!H20","v":262330.3},41100.628608832994,"Change",{"$f":"'Fixed-Variable Adjust'!C16","v":15.370983451307398},40322.747000765048]
[null,null,"Delivery Over 25,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!I20","v":16.093499999999999},null,3.3000000000000002E-2,16.624585499999998,{"$f":"'B1.2 Billing Determinants'!I20","v":13532.6},2249.738657373,"Change",{"$f":"'Fixed-Variable Adjust'!C17","v":16.545051346517397},2238.9756185188135]
[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",{"$f":"H24","v":4.3499999999999997E-2},{"$f":"I24*L24/100","v":367.63394249999999}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J24)","v":124667.07031326729},null,null,{"$f":"SUM(M17:M24)","v":123327.03193223409}]
[]
[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,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.6999999999999998E-2}]
[null,null,"Less Productivity",null,{"$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":3.3000000000000002E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)",{"$f":"'D1.1 Rate 1 Adjustment'!F16","v":"2020 Rate including previously disallowed ratebase"},"Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Rebalanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E21","v":200},null,{"$f":"E14","v":3.3000000000000002E-2},{"$f":"E17*(1+G17)","v":206.6},{"$f":"'B1.2 Billing Determinants'!E21","v":6},{"$f":"H17*I17*12","v":14875.199999999999},"Change",{"$f":"'Fixed-Variable Adjust'!C24","v":216.41804519999997},{"$f":"I17*L17*12","v":15582.099254399998}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J21","v":4.0445000000000002},null,{"$f":"E14","v":3.3000000000000002E-2},{"$f":"E18*(1+G18)","v":4.1779684999999995},{"$f":"'B1.2 Billing Determinants'!J21","v":1336433.3999999999},{"$f":"H18*I18/100","v":55835.766475478988},"Change",{"$f":"'Fixed-Variable Adjust'!C25","v":3.8967151128485997},{"$f":"L18*I18/100","v":52077.002270956378}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K21","v":30.644300000000001},null,{"$f":"E14","v":3.3000000000000002E-2},{"$f":"E19*(1+G19)","v":31.655561899999999},{"$f":"'B1.2 Billing Determinants'!K21","v":215467.2},{"$f":"H19*I19/100","v":68207.352870196803},"Change",{"$f":"'Fixed-Variable Adjust'!C26","v":31.486012142012399},{"$f":"L19*I19/100","v":67842.028754054147}]
[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",{"$f":"H20","v":4.3499999999999997E-2},{"$f":"I20*L20/100","v":434.4721275}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":139352.79147317578},null,null,{"$f":"SUM(M17:M20)","v":135935.6024069105}]
[]
[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,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.6999999999999998E-2}]
[null,null,"Less Productivity",null,{"$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":3.3000000000000002E-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$14","v":3.3000000000000002E-2},{"$f":"E17*(1+G17)","v":20.659999999999997},{"$f":"'B1.2 Billing Determinants'!E22","v":41},{"$f":"H17*I17*12","v":10164.719999999998},"Change",{"$f":"'Fixed-Variable Adjust'!C31","v":21.641804519999994},{"$f":"I17*L17*12","v":10647.767823839997}]
[null,null,"Delivery First 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!F22","v":19.502500000000001},null,{"$f":"$E$14","v":3.3000000000000002E-2},{"$f":"E18*(1+G18)","v":20.146082499999999},{"$f":"'B1.2 Billing Determinants'!F22","v":110285.7},{"$f":"H18*I18/100","v":22218.2481077025},"Change",{"$f":"'Fixed-Variable Adjust'!C32","v":19.762646633528398},{"$f":"L18*I18/100","v":21795.373178313224}]
[null,null,"Delivery Over 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!G22","v":11.965999999999999},null,3.3000000000000002E-2,12.360877999999998,{"$f":"'B1.2 Billing Determinants'!G22","v":1583058.5},{"$f":"H19*I19/100","v":195679.92985362996},"Change",{"$f":"'Fixed-Variable Adjust'!C33","v":12.1255784454882},{"$f":"L19*I19/100","v":191955.00025546883}]
[null,null,"Delivery First 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F23","v":24.879899999999999},null,3.3000000000000002E-2,25.700936699999996,{"$f":"'B1.2 Billing Determinants'!F23","v":20909.5},{"$f":"H20*I20/100","v":5373.9373592864986},"Change",{"$f":"'Fixed-Variable Adjust'!C34","v":25.211620175573994},5271.6237206116448]
[null,null,"Delivery Over 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!G23","v":19.2257},null,3.3000000000000002E-2,19.8601481,{"$f":"'B1.2 Billing Determinants'!G23","v":12431.4},{"$f":"H21*I21/100","v":2468.8944509034},"Change",{"$f":"'Fixed-Variable Adjust'!C35","v":19.481952428903998},2421.8794342467718]
[null,null,"Commodity",null,{"$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",{"$f":"E22","v":4.3499999999999997E-2},751.10801849999984]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J22)","v":236656.83779002237},null,null,{"$f":"SUM(M17:M22)","v":232842.75243098047}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.6999999999999998E-2}]
[null,null,"Less Productivity",null,{"$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":3.3000000000000002E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)",{"$f":"'D1.1 Rate 1 Adjustment'!F16","v":"2020 Rate including previously disallowed ratebase"},"Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Rebalanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E24","v":190},null,{"$f":"E14","v":3.3000000000000002E-2},{"$f":"E17*(1+G17)","v":196.26999999999998},{"$f":"'B1.2 Billing Determinants'!E24","v":4},{"$f":"H17*I17*12","v":9420.9599999999991},"Change",{"$f":"'Fixed-Variable Adjust'!C40","v":205.59714293999997},{"$f":"I17*L17*12","v":9868.6628611199994}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J24","v":8.0605908407886382},null,{"$f":"E14","v":3.3000000000000002E-2},{"$f":"E18*(1+G18)","v":8.3265903385346629},{"$f":"'B1.2 Billing Determinants'!J24","v":776148.5},{"$f":"H18*I18/100","v":64626.706013681709},"Change",{"$f":"'Fixed-Variable Adjust'!C41","v":8.2482327476849981},{"$f":"I18*L18/100","v":64018.534747665894}]
[null,null,"Commodity",null,{"$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":74385.290611181714},null,null,{"$f":"SUM(M17:M19)","v":74224.822206285899}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.6999999999999998E-2}]
[null,null,"Less Productivity",null,{"$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":3.3000000000000002E-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,{"$f":"E14","v":3.3000000000000002E-2},{"$f":"E17*(1+G17)","v":66256.299769999998},{"$f":"'B1.2 Billing Determinants'!E25","v":1},{"$f":"H17*I17*12","v":795075.59724000003},"Change",{"$f":"H17","v":66256.299769999998},{"$f":"I17*L17*12","v":795075.59724000003}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J25","v":0},null,{"$f":"E14","v":3.3000000000000002E-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":3.3000000000000002E-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":795075.59724000003},null,null,{"$f":"SUM(M17:M19)","v":795075.59724000003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":13.982333618158535},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.237558194645853},null,null,null,null,{"$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":13.982333618158535},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.237558194645853},null,null,null,null,{"$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":13.982333618158535},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.237558194645853},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'D1.2 Rate 2 Adjustment'!L17","v":21.641804519999994},{"$f":"'D1.2 Rate 2 Adjustment'!L18","v":17.9468992343004},null,{"$f":"'D1.2 Rate 2 Adjustment'!L19","v":9.286281901486797},{"$f":"'D1.2 Rate 2 Adjustment'!L20","v":7.3439299458167993},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":21.641804519999994},{"$f":"'D1.2 Rate 2 Adjustment'!L21","v":22.621745428665598},null,{"$f":"'D1.2 Rate 2 Adjustment'!L22","v":15.370983451307398},{"$f":"'D1.2 Rate 2 Adjustment'!L23","v":16.545051346517397},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!L24","v":4.3499999999999997E-2}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'D1.3 Rate 3 Adjustment'!L17","v":216.41804519999997},null,null,null,null,{"$f":"'D1.3 Rate 3 Adjustment'!L18","v":3.8967151128485997},{"$f":"'D1.3 Rate 3 Adjustment'!L19","v":31.486012142012399},{"$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$14)","v":8.2407574999999991},{"$f":"'B1.1 Current Distribution Rates'!N21*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":11.3746729}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'D1.4 Rate 4 Adjustment'!L17","v":21.641804519999994},{"$f":"'D1.4 Rate 4 Adjustment'!L18","v":19.762646633528398},{"$f":"'D1.4 Rate 4 Adjustment'!L19","v":12.1255784454882},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":21.641804519999994},{"$f":"'D1.4 Rate 4 Adjustment'!L20","v":25.211620175573994},{"$f":"'D1.4 Rate 4 Adjustment'!L21","v":19.481952428903998},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":205.59714293999997},null,null,null,null,{"$f":"'D1.5 Rate 5 Adjustment'!L18","v":8.2482327476849981},1,{"$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$14)","v":6.470815299999999},{"$f":"'B1.1 Current Distribution Rates'!N24*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":10.025574899999999}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'D1.6 Rate 6 Adjustment'!L17","v":66256.299769999998},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":2368108.5650758962},{"$f":"'E1.1 Proposed Dist Rates '!G16*'E1.2 Billing Determinants'!G16/100","v":21929.521701383455},{"$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},{"$f":"SUM(E16:N16)","v":4499512.3231637804}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'E1.1 Proposed Dist Rates '!E17*'E1.2 Billing Determinants'!E17*12","v":129168},{"$f":"'E1.1 Proposed Dist Rates '!F17*'E1.2 Billing Determinants'!F17/100","v":346280.18233718612},{"$f":"'E1.1 Proposed Dist Rates '!G17*'E1.2 Billing Determinants'!G17/100","v":301700.01774156687},{"$f":"'E1.1 Proposed Dist Rates '!H17*'E1.2 Billing Determinants'!H17/100","v":0},{"$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":779178.73705725302}]
[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":65353.021843598064},{"$f":"'E1.1 Proposed Dist Rates '!G18*'E1.2 Billing Determinants'!G18/100","v":201906.93866716401},{"$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},285782.17363526206]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'E1.1 Proposed Dist Rates '!E19*'E1.2 Billing Determinants'!E19*7","v":7574.6315819999982},{"$f":"'E1.1 Proposed Dist Rates '!F19*'E1.2 Billing Determinants'!F19/100","v":13223.652240716456},{"$f":"'E1.1 Proposed Dist Rates '!G19*'E1.2 Billing Determinants'!G19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H19*'E1.2 Billing Determinants'!H19/100","v":35837.229090377979},{"$f":"'E1.1 Proposed Dist Rates '!I19*'E1.2 Billing Determinants'!I19/100","v":3104.609664944323},{"$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},59958.437072038752]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E20*'E1.2 Billing Determinants'!E20*5","v":5410.4511299999995},{"$f":"'E1.1 Proposed Dist Rates '!F20*'E1.2 Billing Determinants'!F20/100","v":15247.101662411469},{"$f":"'E1.1 Proposed Dist Rates '!G20*'E1.2 Billing Determinants'!G20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H20*'E1.2 Billing Determinants'!H20/100","v":40322.747000765048},{"$f":"'E1.1 Proposed Dist Rates '!I20*'E1.2 Billing Determinants'!I20/100","v":2238.9756185188135},{"$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},63368.594860195328]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E21*'E1.2 Billing Determinants'!E21*12","v":15582.099254399998},{"$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":52077.002270956378},{"$f":"'E1.1 Proposed Dist Rates '!K21*'E1.2 Billing Determinants'!K21/100","v":67842.028754054147},{"$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},135935.6024069105]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'E1.1 Proposed Dist Rates '!E22*'E1.2 Billing Determinants'!E22*9","v":7985.8258678799984},{"$f":"'E1.1 Proposed Dist Rates '!F22*'E1.2 Billing Determinants'!F22/100","v":21795.373178313224},{"$f":"'E1.1 Proposed Dist Rates '!G22*'E1.2 Billing Determinants'!G22/100","v":191955.00025546883},{"$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},222472.80402866204]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E23*'E1.2 Billing Determinants'!E23*3","v":2661.9419559599992},{"$f":"'E1.1 Proposed Dist Rates '!F23*'E1.2 Billing Determinants'!F23/100","v":5271.6237206116448},{"$f":"'E1.1 Proposed Dist Rates '!G23*'E1.2 Billing Determinants'!G23/100","v":2421.8794342467718},{"$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},10369.948402318414]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E24*'E1.2 Billing Determinants'!E24*12","v":9868.6628611199994},{"$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":64018.534747665894},{"$f":"'E1.1 Proposed Dist Rates '!K24*'E1.2 Billing Determinants'!K24/100","v":0},{"$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},74224.822206285899]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'E1.1 Proposed Dist Rates '!E25*'E1.2 Billing Determinants'!E25*12","v":795075.59724000003},{"$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},795075.59724000003]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":3092899.2098913598},{"$f":"SUM(F16:F25)","v":2835279.5200587329},719913.35779982992,76159.976091143035,5343.5852834631369,116095.53701862227,67842.028754054147,12345.825175499998,0,0,6925879.0400727056]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"13.36/13","v":1.0276923076923077},null,null,"Proposed Revenue",{"$f":"O26","v":6925879.0400727056}]
[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":212405.43550858833}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30/O29","v":3.1638678874701419E-2}]
[]
[null,null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":13.982333618158535},null,{"$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$61,0))","v":11.237558194645853},null,{"$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*$J14/100","v":576.06575571967051},null,{"$f":"H14*$J14/100","v":576.06575571967051},null,{"$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":263.62112491104267},null,{"$f":"IFERROR(H41-F41,\"\")","v":4.9535459432145217},null,{"$f":"IFERROR(J41/F41,\"\")","v":1.9150238939803974E-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":2.4412247246335808},null,4.5871584969771284E-2,null,1.9150238939803846E-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,{"$f":"SUM(H39:H45)","v":512.89194291036176},null,{"$f":"H46-F46","v":16.999417528184267},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":3.4280447189808015E-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":1290.8192857723145},null,{"$f":"SUM(H36,H46,H58,H63)","v":1284.9945466509296},null,{"$f":"SUM(J36,J46,J58,J63)","v":-5.8247391213847273},null,{"$f":"IFERROR(J65/F65,\"\")","v":-4.5124357728353178E-3}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J65/12","v":-0.48539492678206059}]
[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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":13.982333618158535},null,{"$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$61,0))","v":11.237558194645853},null,{"$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*$J74/100","v":2824.335570525725},null,{"$f":"H74*$J74/100","v":2824.335570525725},null,{"$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*$J77/100,\"\")","v":627.31917090069942},null,{"$f":"IFERROR(H101-F101,\"\")","v":11.787577096351583},null,{"$f":"IFERROR(J101/F101,\"\")","v":1.9150238939803908E-2}]
[null,null,{"$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":546.55800315501256},null,10.270042585447186,null,1.9150238939803669E-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,{"$f":"SUM(H99:H105)","v":1423.9445045149512},null,{"$f":"H106-F106","v":34.057619681798769},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":2.4503878735345562E-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,{"$f":"SUM(F96,F106,F118,F123)","v":5205.7638568175735},null,{"$f":"SUM(H96,H106,H118,H123)","v":5205.6629753450898},null,{"$f":"SUM(J96,J106,J118,J123)","v":-0.10088147248262658},null,{"$f":"IFERROR(J125/F125,\"\")","v":-1.9378803045495457E-5}]
[]
[]
[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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":13.982333618158535},null,{"$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$61,0))","v":11.237558194645853},null,{"$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*$J134/100","v":9118.6979996666669},null,{"$f":"H134*$J134/100","v":9118.6979996666669},null,{"$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*$J137/100,\"\")","v":871.37362458130735},null,{"$f":"IFERROR(H161-F161,\"\")","v":16.373457493307455},null,{"$f":"IFERROR(J161/F161,\"\")","v":1.9150238939803898E-2}]
[null,null,{"$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":2692.0925155621867},null,50.585490687519723,null,1.9150238939803645E-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,{"$f":"SUM(H159:H165)","v":3822.5979926434943},null,{"$f":"H166-F166","v":78.958948180827065},null,{"$f":"IF(ISERROR(J166/F166),0,J166/F166)","v":2.1091496066539241E-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,{"$f":"SUM(F156,F166,F178,F183)","v":16017.111002129332},null,{"$f":"SUM(H156,H166,H178,H183)","v":16030.179282607372},null,{"$f":"SUM(J156,J166,J178,J183)","v":13.068280478040805},null,{"$f":"IFERROR(J185/F185,\"\")","v":8.158949810801395E-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":17.9468992343004},null,{"$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$61,0))","v":9.286281901486797},null,{"$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$61,0))","v":7.3439299458167993},null,{"$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*$J14/100","v":3031.9316177760006},null,{"$f":"H14*$J14/100","v":3031.9316177760006},null,{"$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":151.49263163999996},null,{"$f":"IFERROR(H39-F39,\"\")","v":11.492631639999956},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999683E-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":264.47304481432911},null,{"$f":"IFERROR(H41-F41,\"\")","v":4.5417533603290963},null,{"$f":"IFERROR(J41/F41,\"\")","v":1.7472899607136563E-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":716.74458180755971},null,9.5152867275596691,null,1.3454316434224241E-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":62.092193298886457},null,1.695460638886459,null,2.8072058937872669E-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,{"$f":"SUM(H39:H45)","v":1206.1687414407754},null,{"$f":"H46-F46","v":27.245132366775351},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.3110176229463562E-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,{"$f":"SUM(F36,F46,F58,F63)","v":5252.1800463060008},null,{"$f":"SUM(H36,H46,H58,H63)","v":5265.3828427841963},null,{"$f":"SUM(J36,J46,J58,J63)","v":13.20279647819485},null,{"$f":"IFERROR(J65/F65,\"\")","v":2.5137745396753355E-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.621745428665598},null,{"$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$61,0))","v":15.370983451307398},null,{"$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$61,0))","v":16.545051346517397},null,{"$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*$J74/100","v":2073.7347702440002},null,{"$f":"H74*$J74/100","v":2073.7347702440002},null,{"$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":108.20902259999997},null,{"$f":"IFERROR(H99-F99,\"\")","v":8.2090225999999689},null,{"$f":"IFERROR(J99/F99,\"\")","v":8.2090225999999683E-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*$J77/100,\"\")","v":304.94203324822939},null,{"$f":"IFERROR(H101-F101,\"\")","v":5.2376079202293795},null,{"$f":"IFERROR(J101/F101,\"\")","v":1.7475911189824042E-2}]
[null,null,{"$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":806.45494001530096},null,10.702207995301023,null,1.3449162741965982E-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*$J79/100,\"\")","v":44.77951237037626},null,1.222132750376268,null,2.8057995247609165E-2]
[null,null,{"$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,{"$f":"SUM(H99:H105)","v":1272.3718972039067},null,{"$f":"H106-F106","v":25.370971265906746},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":2.0345591360986827E-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,{"$f":"SUM(F96,F106,F118,F123)","v":4033.048085846},null,{"$f":"SUM(H96,H106,H118,H123)","v":4048.7487962221758},null,{"$f":"SUM(J96,J106,J118,J123)","v":15.70071037617581},null,{"$f":"IFERROR(J125/F125,\"\")","v":3.8930134335064146E-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":5105.6663880200012},null,{"$f":"H36+H96","v":5105.6663880200012},null,{"$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":259.70165423999993},null,{"$f":"IFERROR(H136-F136,\"\")","v":19.701654239999925},null,{"$f":"IFERROR(J136/F136,\"\")","v":8.2090225999999683E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,559.63571678200003,null,569.41507806255845,null,9.7793612805584189,null,{"$f":"IFERROR(J138/F138,\"\")","v":1.747451241459605E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Next 24,000 m3 per month)"},null,null,1502.9820270999999,null,1523.1995218228608,null,20.21749472286092,null,1.3451587815637774E-2]
[null,null,{"$f":"C43","v":"Block 3 (Over 25,000 m3 per month)"},null,null,103.95411227999999,null,106.87170566926272,null,2.9175933892627341,null,2.8066166169590366E-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":2478.5406386446816},null,{"$f":"H143-F143","v":52.616103632681643},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":2.1689093322279036E-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,{"$f":"SUM(F133,F143,F155,F160)","v":9285.2281321520004},null,{"$f":"SUM(H133,H143,H155,H160)","v":9314.1316390063712},null,{"$f":"SUM(J133,J143,J155,J160)","v":28.9035068543702},null,{"$f":"IFERROR(J162/F162,\"\")","v":3.1128483267186401E-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":216.41804519999997},null,{"$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$61,0))","v":3.8967151128485997},null,{"$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$61,0))","v":31.486012142012399},null,{"$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*$J14/100","v":67280.957611799997},null,{"$f":"H14*$J14/100","v":67280.957611799997},null,{"$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":2597.0165423999997},null,{"$f":"IFERROR(H39-F39,\"\")","v":197.01654239999971},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999877E-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":8679.5003784927303},null,{"$f":"IFERROR(H41-F41,\"\")","v":-329.1744320072703},null,{"$f":"IFERROR(J41/F41,\"\")","v":-3.6539717431425457E-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":11307.004792342359},null,302.26893074235704,null,2.7467168185026251E-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,{"$f":"SUM(H39:H45)","v":22692.413134735089},null,{"$f":"H46-F46","v":170.11104113508554},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":7.5530041479829344E-3}]
[]
[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,{"$f":"SUM(F36,F46,F58,F63)","v":112373.17218660002},null,{"$f":"SUM(H36,H46,H58,H63)","v":112758.11369565474},null,{"$f":"SUM(J36,J46,J58,J63)","v":384.94150905473157},null,{"$f":"IFERROR(J65/F65,\"\")","v":3.4255641410168725E-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":19.762646633528398},null,{"$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$61,0))","v":12.1255784454882},null,{"$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*$J14/100","v":12475.486237570733},null,{"$f":"H14*$J14/100","v":12475.486237570733},null,{"$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":194.77624067999994},null,{"$f":"IFERROR(H39-F39,\"\")","v":14.776240679999944},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999683E-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":531.59446776373727},null,{"$f":"IFERROR(H41-F41,\"\")","v":6.9976716052005941},null,{"$f":"IFERROR(J41/F41,\"\")","v":1.3339142854936252E-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":4681.8292745236304},null,61.615125499240094,null,1.3335989093113966E-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,{"$f":"SUM(H39:H45)","v":5435.1659519185869},null,{"$f":"H46-F46","v":83.389037784440916},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":1.5581560876390206E-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,{"$f":"SUM(F36,F46,F58,F63)","v":22041.128951231709},null,{"$f":"SUM(H36,H46,H58,H63)","v":22136.026247797341},null,{"$f":"SUM(J36,J46,J58,J63)","v":94.897296565633212},null,{"$f":"IFERROR(J65/F65,\"\")","v":4.3054644240593737E-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":25.211620175573994},null,{"$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$61,0))","v":19.481952428903998},null,{"$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*$J74/100","v":245.63460819024394},null,{"$f":"H74*$J74/100","v":245.63460819024394},null,{"$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":64.925413559999981},null,{"$f":"IFERROR(H99-F99,\"\")","v":4.9254135599999813},null,{"$f":"IFERROR(J99/F99,\"\")","v":8.2090225999999683E-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*$J77/100,\"\")","v":128.57618830760109},null,{"$f":"IFERROR(H101-F101,\"\")","v":1.6917324417474333},null,{"$f":"IFERROR(J101/F101,\"\")","v":1.3332858073143234E-2}]
[null,null,{"$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":59.070230103579796},null,0.7769698645554115,null,1.3328639732441479E-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,{"$f":"SUM(H99:H105)","v":255.92557078825405},null,{"$f":"H106-F106","v":7.3941158663028261},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":2.9751227540292125E-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":578.23536478780488},null,{"$f":"SUM(H96,H106,H118,H123)","v":584.98100452633514},null,{"$f":"SUM(J96,J106,J118,J123)","v":6.7456397385302527},null,{"$f":"IFERROR(J125/F125,\"\")","v":1.1665906565582859E-2}]
[]
[]
[null,null,{"$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":12721.120845760977},null,{"$f":"H36+H96","v":12721.120845760977},null,{"$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":259.70165423999993},null,{"$f":"IFERROR(H136-F136,\"\")","v":19.701654239999925},null,{"$f":"IFERROR(J136/F136,\"\")","v":8.2090225999999683E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,651.4812520243903,null,660.17065607133839,null,{"$f":"IFERROR(H138-F138,\"\")","v":8.6894040469480842},null,{"$f":"IFERROR(J138/F138,\"\")","v":1.333791881185672E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Over 1,000 m3 per month)"},null,null,4678.507409263415,null,4740.8995046272103,null,62.392095363795306,null,1.3335897521559836E-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,{"$f":"SUM(H136:H142)","v":5691.0915227068408},null,{"$f":"H143-F143","v":90.783153650742861},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":1.6210384798157798E-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,{"$f":"SUM(F133,F143,F155,F160)","v":22619.364316019513},null,{"$f":"SUM(H133,H143,H155,H160)","v":22721.007252323678},null,{"$f":"SUM(J133,J143,J155,J160)","v":101.64293630416256},null,{"$f":"IFERROR(J162/F162,\"\")","v":4.4936247935215791E-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":205.59714293999997},null,{"$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$61,0))","v":8.2482327476849981},null,{"$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*$J14/100","v":58611.24205175},null,{"$f":"H14*$J14/100","v":58611.24205175},null,{"$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":2467.1657152799999},null,{"$f":"IFERROR(H39-F39,\"\")","v":187.16571527999986},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999933E-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":16004.633686916473},null,{"$f":"IFERROR(H41-F41,\"\")","v":364.09496143687284},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.3278927141028402E-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,{"$f":"SUM(H39:H45)","v":18568.205551571475},null,{"$f":"H46-F46","v":551.26067671687269},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":3.0596789885628233E-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,{"$f":"SUM(F36,F46,F58,F63)","v":96301.828176479597},null,{"$f":"SUM(H36,H46,H58,H63)","v":97028.309070335978},null,{"$f":"SUM(J36,J46,J58,J63)","v":726.480893856379},null,{"$f":"IFERROR(J65/F65,\"\")","v":7.5437913029548489E-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$61,0))","v":66256.299769999998},null,{"$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":795075.59724000003},null,{"$f":"IFERROR(H39-F39,\"\")","v":25399.317240000004},null,{"$f":"IFERROR(J39/F39,\"\")","v":3.3000000000000002E-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,{"$f":"SUM(H39:H45)","v":795087.59724000003},null,{"$f":"H46-F46","v":25399.317240000004},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":3.2999485506002513E-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":797133.12269560003},null,{"$f":"SUM(J36,J46,J58,J63)","v":25396.077240000002},null,{"$f":"IFERROR(J65/F65,\"\")","v":3.2907681948852491E-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":16.999417528184267},{"$f":"'G1.1 Rate 1 Bill Impact'!L46","v":3.4280447189808015E-2},{"$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":-5.8247391213847273},{"$f":"'G1.1 Rate 1 Bill Impact'!L65","v":-4.5124357728353178E-3},null,null,{"$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":34.057619681798769},{"$f":"'G1.1 Rate 1 Bill Impact'!L106","v":2.4503878735345562E-2},{"$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":-0.10088147248262658},{"$f":"'G1.1 Rate 1 Bill Impact'!L125","v":-1.9378803045495457E-5},null,null,{"$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":78.958948180827065},{"$f":"'G1.1 Rate 1 Bill Impact'!L166","v":2.1091496066539241E-2},{"$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":13.068280478040805},{"$f":"'G1.1 Rate 1 Bill Impact'!L185","v":8.158949810801395E-4},null,null,0]
[]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C10","v":"RATE 2 - Seasonal Service - Apr to Oct"},{"$f":"'G1.2 Rate 2 Bill Impact'!J46","v":27.245132366775351},{"$f":"'G1.2 Rate 2 Bill Impact'!L46","v":2.3110176229463562E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J58","v":-14.042335888580501},{"$f":"'G1.2 Rate 2 Bill Impact'!L58","v":-0.24079158215373234},{"$f":"'G1.2 Rate 2 Bill Impact'!J65","v":13.20279647819485},{"$f":"'G1.2 Rate 2 Bill Impact'!L65","v":2.5137745396753355E-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":25.370971265906746},{"$f":"'G1.2 Rate 2 Bill Impact'!L106","v":2.0345591360986827E-2},{"$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":15.70071037617581},{"$f":"'G1.2 Rate 2 Bill Impact'!L125","v":3.8930134335064146E-3},null,null,0]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C130","v":"RATE 2 - Seasonal Service - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J143","v":52.616103632681643},{"$f":"'G1.2 Rate 2 Bill Impact'!L143","v":2.1689093322279036E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J155","v":-23.712596778311443},{"$f":"'G1.2 Rate 2 Bill Impact'!L155","v":-0.2412582193110685},{"$f":"'G1.2 Rate 2 Bill Impact'!J162","v":28.9035068543702},{"$f":"'G1.2 Rate 2 Bill Impact'!L162","v":3.1128483267186401E-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":170.11104113508554},{"$f":"'G1.3 Rate 3 Bill Impact'!L46","v":7.5530041479829344E-3},{"$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":384.94150905473157},{"$f":"'G1.3 Rate 3 Bill Impact'!L65","v":3.4255641410168725E-3},null,null,0]
[]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C10","v":"RATE 4 - General Service Peaking - Apr to Dec"},{"$f":"'G1.4 Rate 4 Bill Impact'!J46","v":83.389037784440916},{"$f":"'G1.4 Rate 4 Bill Impact'!L46","v":1.5581560876390206E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J58","v":11.508258781192289},{"$f":"'G1.4 Rate 4 Bill Impact'!L58","v":6.8061562109282145E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J65","v":94.897296565633212},{"$f":"'G1.4 Rate 4 Bill Impact'!L65","v":4.3054644240593737E-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":7.3941158663028261},{"$f":"'G1.4 Rate 4 Bill Impact'!L106","v":2.9751227540292125E-2},{"$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":6.7456397385302527},{"$f":"'G1.4 Rate 4 Bill Impact'!L125","v":1.1665906565582859E-2},null,null,0]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C130","v":"RATE 4 - General Service Peaking - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J143","v":90.783153650742861},{"$f":"'G1.4 Rate 4 Bill Impact'!L143","v":1.6210384798157798E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J155","v":10.859782653419707},{"$f":"'G1.4 Rate 4 Bill Impact'!L155","v":6.2586595377733076E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J162","v":101.64293630416256},{"$f":"'G1.4 Rate 4 Bill Impact'!L162","v":4.4936247935215791E-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":551.26067671687269},{"$f":"'G1.5 Rate 5 Bill Impact'!L46","v":3.0596789885628233E-2},{"$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":726.480893856379},{"$f":"'G1.5 Rate 5 Bill Impact'!L65","v":7.5437913029548489E-3},null,null,0]
[]
[null,null,{"$f":"'G1.6 Rate 6 Bill Impact'!C10","v":"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility"},{"$f":"'G1.6 Rate 6 Bill Impact'!J46","v":25399.317240000004},{"$f":"'G1.6 Rate 6 Bill Impact'!L46","v":3.2999485506002513E-2},{"$f":"'G1.6 Rate 6 Bill Impact'!J58","v":-3.24},{"$f":"'G1.6 Rate 6 Bill Impact'!L58","v":-1},{"$f":"'G1.6 Rate 6 Bill Impact'!J65","v":25396.077240000002},{"$f":"'G1.6 Rate 6 Bill Impact'!L65","v":3.2907681948852491E-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":"Fixed-Variable Adjust","index":29,"n_rows":66,"n_cols":17,"rows_kept":66,"cut":false,"hidden":false,"merged":[[57,12,58,12],[62,12,63,12],[9,12,10,12],[19,12,20,12],[29,12,30,12],[35,12,36,12],[41,12,42,12],[49,12,50,12]]}
["Original Rates",null,"Fixed","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
["RATE 2 - Seasonal Service - Apr to Oct",null,20,16.5854,null,8.5817999999999994,6.7868000000000004,null,null,4.3499999999999997E-2]
["RATE 2 - Seasonal Service - Nov to Mar",null,20,20.9056,null,14.2049,15.289899999999999,null,null,4.3499999999999997E-2]
["RATE 3 - Special Large Volume Contract Rate",null,200,null,null,null,null,3.6011000000000002,29.0974,4.3499999999999997E-2,7.6155999999999997,10.511799999999999]
["RATE 4 - General Service Peaking - Apr to Dec",null,20,18.263400000000001,11.2057,null,null,null,null,4.3499999999999997E-2]
["RATE 4 - General Service Peaking - Jan to Mar",null,20,23.298999999999999,18.004000000000001,null,null,null,null,4.3499999999999997E-2]
["RATE 5 - Interruptible Peaking Contract Rate",null,190,null,null,null,null,{"$f":"(K7+L7)/2","v":7.6225000000000005},1,4.3499999999999997E-2,5.98,9.2650000000000006]
["RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,61229.919999999998]
[]
["2023 Rate 2","No adjust","Adjusted",null,2020,2021,2022,null,null,null,null,null,"As Approved","EB-2018-0336","EB-2020-0234","EB-2021-0215","EB-2022-0183"]
["Monthly Service Charge",20.58,{"$f":"G11*$K$13","v":21.641804519999994},null,{"$f":"C2","v":20},{"$f":"E11*$K$11","v":20.36},{"$f":"F11*$K$12","v":20.950439999999997},null,null,"2021 Adjust",1.018,null,null,2020,2021,2022,2023]
["Delivery First 1,000 m3 - Apr To Oct",18.150222299999999,{"$f":"G12*$K$13","v":17.9468992343004},null,16.5854,16.883937200000002,{"$f":"F12*$K$12","v":17.373571378800001},null,null,"2022 Adjust",1.0289999999999999,null,"Monthly Service Charge",{"$f":"E11","v":20},{"$f":"N12","v":20},{"$f":"O12","v":20},{"$f":"B11","v":20.58}]
["Delivery Next 24,000 m3 - Apr To Oct",9.4287270000000003,9.286281901486797,null,8.5817999999999994,8.7362723999999989,8.9896242995999973,null,null,"2023 Adjust",{"$f":"1+'D1.1 Rate 1 Adjustment'!E14","v":1.0329999999999999},null,"Delivery First 1,000 m3 - Apr To Oct",{"$f":"E12","v":16.5854},17.084099999999999,17.6387,18.150222299999999]
["Delivery Over 25,000 m3 - Apr To Oct",7.3505585999999994,7.3439299458167993,null,6.7868000000000004,6.9089624000000001,7.1093223095999996,null,null,null,null,null,"Delivery Next 24,000 m3 - Apr To Oct",8.5817999999999994,8.8749000000000002,9.1630000000000003,9.4287270000000003]
["Delivery First 1,000 m3 - Nov To Mar",22.877962799999999,22.621745428665598,null,20.9056,21.281900799999999,21.899075923199998,null,null,null,null,null,"Delivery Over 25,000 m3 - Apr To Oct",6.7868000000000004,6.9188000000000001,7.1433999999999997,7.3505585999999994]
["Delivery Next 24,000 m3 - Nov To Mar",15.606842999999998,15.370983451307398,null,14.2049,14.4605882,14.879945257799999,null,null,null,null,null,"Delivery First 1,000 m3 - Nov To Mar",20.9056,21.534199999999998,22.2332,22.877962799999999]
["Delivery Over 25,000 m3 - Nov To Mar",16.560211499999998,16.545051346517397,null,15.289899999999999,15.565118199999999,16.016506627799998,null,null,null,null,null,"Delivery Next 24,000 m3 - Nov To Mar",14.2049,14.690099999999999,15.167,15.606842999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery Over 25,000 m3 - Nov To Mar",15.289899999999999,15.5875,16.093499999999999,16.560211499999998]
["Total Bill",8715.9798643623872,{"$f":"'G1.2 Rate 2 Bill Impact'!F162","v":9285.2281321520004},{"$f":"C19-B19","v":569.24826778961324}]
[null,null,null,{"$f":"D19/B19","v":6.5310874583033043E-2},null,null,null,null,null,null,null,null,"As per Settlement Agreement","EB-2018-0336","EB-2020-0234","EB-2021-0215","EB-2022-0183"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2021,2022,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Service Charge",{"$f":"N12","v":20},{"$f":"F11","v":20.36},{"$f":"G11","v":20.950439999999997},{"$f":"C11","v":21.641804519999994}]
["2023 Rate 3","No adjust","Adjusted",null,2020,2021,2022,null,null,null,null,null,"Delivery First 1,000 m3 - Apr To Oct",{"$f":"N13","v":16.5854},{"$f":"F12","v":16.883937200000002},17.373571378800001,{"$f":"C12","v":17.9468992343004}]
["Monthly Service Charge",205.79999999999998,{"$f":"G24*$K$13","v":216.41804519999997},null,200,{"$f":"E24*$K$11","v":203.6},{"$f":"F24*$K$12","v":209.50439999999998},null,null,null,null,null,"Delivery Next 24,000 m3 - Apr To Oct",8.5817999999999994,8.7362723999999989,8.9896242995999973,9.286281901486797]
["Delivery Firm",4.1617904999999986,{"$f":"G25*$K$13","v":3.8967151128485997},null,{"$f":"H4","v":3.6011000000000002},{"$f":"E25*$K$11","v":3.6659198000000002},{"$f":"F25*$K$12","v":3.7722314741999998},null,null,null,null,null,"Delivery Over 25,000 m3 - Apr To Oct",6.7868000000000004,6.9089624000000001,7.1093223095999996,7.3439299458167993]
["Demand Firm",31.5329847,31.486012142012399,null,{"$f":"I4","v":29.0974},{"$f":"E26*$K$11","v":29.621153200000002},30.4801666428,null,null,null,null,null,"Delivery First 1,000 m3 - Nov To Mar",20.9056,21.281900799999999,21.899075923199998,22.621745428665598]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery Next 24,000 m3 - Nov To Mar",14.2049,14.4605882,14.879945257799999,15.370983451307398]
["Total Bill",105129.40464841055,{"$f":"'G1.3 Rate 3 Bill Impact'!F65","v":112373.17218660002},{"$f":"C28-B28","v":7243.767538189466},null,null,null,null,null,null,null,null,"Delivery Over 25,000 m3 - Nov To Mar",15.289899999999999,15.565118199999999,16.016506627799998,16.545051346517397]
[null,null,null,{"$f":"D28/B28","v":6.8903344049318596E-2}]
["2023 Rate 4","No adjust","Adjusted",null,2020,2021,2022,null,null,null,null,null,"As Approved","EB-2018-0336","EB-2020-0234","EB-2021-0215","EB-2022-0183"]
["Monthly Service Charge",20.58,{"$f":"G31*$K$13","v":21.641804519999994},null,{"$f":"C5","v":20},{"$f":"E31*$K$11","v":20.36},{"$f":"F31*$K$12","v":20.950439999999997},null,null,null,null,null,null,2020,2021,2022,2023]
["Delivery First 1,000 m3 - Apr To Dec",20.068072499999996,{"$f":"G32*$K$13","v":19.762646633528398},null,{"$f":"D5","v":18.263400000000001},{"$f":"E32*$K$11","v":18.5921412},{"$f":"F32*$K$12","v":19.131313294799998},null,null,null,null,null,"Monthly Service Charge",{"$f":"E24","v":200},200,{"$f":"O32","v":200},{"$f":"B24","v":205.79999999999998}]
["Delivery Over 1,000 m3 - Apr To Dec",12.313013999999999,12.1255784454882,null,{"$f":"E5","v":11.2057},{"$f":"E33*$K$11","v":11.407402600000001},11.7382172754,null,null,null,null,null,"Delivery Firm",{"$f":"E25","v":3.6011000000000002},3.9173,4.0445000000000002,{"$f":"B25","v":4.1617904999999986}]
["Delivery First 1,000 m3 - Jan To Mar",25.601417099999995,25.211620175573994,null,{"$f":"D6","v":23.298999999999999},{"$f":"E34*$K$11","v":23.718381999999998},24.406215077999995,null,null,null,null,null,"Demand Firm",29.0974,29.680599999999998,30.644300000000001,31.5329847]
["Delivery Over 1,000 m3 - Jan To Mar",19.783245299999997,19.481952428903998,null,{"$f":"E6","v":18.004000000000001},{"$f":"E35*$K$11","v":18.328072000000002},18.859586088]
[null,null,null,null,null,null,null,null,null,null,null,null,"As per Settlement Agreement","EB-2018-0336","EB-2020-0234","EB-2021-0215","EB-2022-0183"]
["Total Bill",21258.63,{"$f":"'G1.4 Rate 4 Bill Impact'!H162","v":22721.007252323678},{"$f":"C37-B37","v":1462.3772523236767},null,null,null,null,null,null,null,null,null,2020,2021,2022,2023]
[null,null,null,{"$f":"D37/B37","v":6.8789816292191761E-2},null,null,null,null,null,null,null,null,{"$f":"M32","v":"Monthly Service Charge"},{"$f":"E24","v":200},{"$f":"F24","v":203.6},209.50439999999998,{"$f":"C24","v":216.41804519999997}]
["2023 Rate 5","No adjust","Adjusted",null,2020,2021,2022,null,null,null,null,null,{"$f":"M33","v":"Delivery Firm"},{"$f":"E25","v":3.6011000000000002},3.6659198000000002,3.7722314741999998,{"$f":"C25","v":3.8967151128485997}]
["Monthly Service Charge",195.51,{"$f":"G40*$K$13","v":205.59714293999997},null,{"$f":"C7","v":190},{"$f":"E40*$K$11","v":193.42000000000002},{"$f":"F40*$K$12","v":199.02918},null,null,null,null,null,"Demand Firm",29.0974,29.621153200000002,30.4801666428,31.486012142012399]
["Delivery Firm (Average Range)",8.2942999999999998,{"$f":"G41*$K$13","v":8.2482327476849981},null,{"$f":"H7","v":7.6225000000000005},{"$f":"E41*$K$11","v":7.7597050000000003},{"$f":"F41*$K$12","v":7.9847364449999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,"As Approved","EB-2018-0336","EB-2020-0234","EB-2021-0215","EB-2022-0183"]
["Total Bill",89933.016518158023,{"$f":"'G1.5 Rate 5 Bill Impact'!H65","v":97028.309070335978},{"$f":"C43-B43","v":7095.2925521779543},null,null,null,null,null,null,null,null,null,2020,2021,2022,2023]
[null,null,null,{"$f":"D43/B43","v":7.8895302602747366E-2},null,null,null,null,null,null,null,null,{"$f":"A31","v":"Monthly Service Charge"},{"$f":"E31","v":20},20,20,{"$f":"B31","v":20.58}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":"Delivery First 1,000 m3 - Apr To Dec"},{"$f":"E32","v":18.263400000000001},18.9314,19.502500000000001,{"$f":"B32","v":20.068072499999996}]
["2023 Rate 6","No adjust","Adjusted",null,2020,2021,2022,null,null,null,null,null,"Delivery Over 1,000 m3 - Apr To Dec",11.2057,11.615600000000001,11.965999999999999,12.313013999999999]
["Monthly Service Charge",65999.741009999998,{"$f":"G47*$K$13","v":66256.297970761909},null,{"$f":"C8","v":61229.919999999998},{"$f":"E47*$K$11","v":62332.058559999998},{"$f":"F47*$K$12","v":64139.688258239992},null,null,null,null,null,"Delivery First 1,000 m3 - Jan To Mar",23.298999999999999,24.151299999999999,24.879899999999999,25.601417099999995]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery Over 1,000 m3 - Jan To Mar",18.004000000000001,18.662700000000001,19.2257,19.783245299999997]
["Total Bill",794054.41757559997,{"$f":"'G1.6 Rate 6 Bill Impact'!H65","v":797133.12269560003},{"$f":"C49-B49","v":3078.7051200000569}]
[null,null,null,{"$f":"D49/B49","v":3.87719664025034E-3},null,null,null,null,null,null,null,null,"As per Settlement Agreement","EB-2018-0336","EB-2020-0234","EB-2021-0215","EB-2022-0183"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2021,2022,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M44","v":"Monthly Service Charge"},{"$f":"N44","v":20},{"$f":"F31","v":20.36},{"$f":"G31","v":20.950439999999997},{"$f":"C31","v":21.641804519999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M45","v":"Delivery First 1,000 m3 - Apr To Dec"},{"$f":"N45","v":18.263400000000001},{"$f":"F32","v":18.5921412},19.131313294799998,{"$f":"C32","v":19.762646633528398}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery Over 1,000 m3 - Apr To Dec",{"$f":"N46","v":11.2057},11.407402600000001,11.7382172754,12.1255784454882]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery First 1,000 m3 - Jan To Mar",{"$f":"N47","v":23.298999999999999},23.718381999999998,24.406215077999995,25.211620175573994]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery Over 1,000 m3 - Jan To Mar",{"$f":"N48","v":18.004000000000001},18.328072000000002,18.859586088,19.481952428903998]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"As Approved","EB-2018-0336","EB-2020-0234","EB-2021-0215","EB-2022-0183"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2021,2022,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A40","v":"Monthly Service Charge"},{"$f":"E40","v":190},190,190,{"$f":"B40","v":195.51}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A41","v":"Delivery Firm (Average Range)"},{"$f":"E41","v":7.6225000000000005},7.8026745987651234,8.0605908407886382,{"$f":"B41","v":8.2942999999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"As per Settlement Agreement","EB-2018-0336","EB-2020-0234","EB-2021-0215","EB-2022-0183"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2021,2022,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M60","v":"Monthly Service Charge"},{"$f":"N60","v":190},{"$f":"F40","v":193.42000000000002},{"$f":"G40","v":199.02918},{"$f":"C40","v":205.59714293999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M61","v":"Delivery Firm (Average Range)"},{"$f":"N61","v":7.6225000000000005},{"$f":"F41","v":7.7597050000000003},{"$f":"G41","v":7.9847364449999993},{"$f":"C41","v":8.2482327476849981}]

{"sheet":"Revised Rate Impacts","index":30,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
["#","Staff 1-C","Calculation","Rate 2","Rate 3","Rate 4","Rate 5"]
[1,"Annual  Bill- Current OEB Approved Rates (2022)","XXX",{"$f":"'G1.2 Rate 2 Bill Impact'!F162","v":9285.2281321520004},{"$f":"'G1.3 Rate 3 Bill Impact'!F65","v":112373.17218660002},{"$f":"'G1.4 Rate 4 Bill Impact'!F162","v":22619.364316019513},{"$f":"'G1.5 Rate 5 Bill Impact'!F65","v":96301.828176479597}]
[]
[2,"Annual  Bill- Historical Methodology  (2023)","AAA",8715.9798643623872,105129.40464841055,21258.625858133204,89933.016518158023]
[3,"Annual  Bill- Methodology  A (2023)","BBB",8715.9798643623872,105129.40464841055,21258.625858133204,89933.016518158023]
[4,"Annual  Bill- Methodology  B (2023)","CCC",{"$f":"'G1.2 Rate 2 Bill Impact'!H162","v":9314.1316390063712},{"$f":"'G1.3 Rate 3 Bill Impact'!H65","v":112758.11369565474},{"$f":"'G1.4 Rate 4 Bill Impact'!H162","v":22721.007252323678},{"$f":"'G1.5 Rate 5 Bill Impact'!H65","v":97028.309070335978}]
[]
[5,"Annual Bill impact- Historical Methodology ($)","$AAA-XXX",{"$f":"D4-D$2","v":-569.24826778961324},{"$f":"E4-E$2","v":-7243.767538189466},-1360.7384578863093,-6368.8116583215742]
[6,"Annual Bill impact- Historical Methodology (%)","$AAA/XXX",{"$f":"(D4-D$2)/D$2","v":-6.130686932919556E-2},{"$f":"(E4-E$2)/E$2","v":-6.4461716237403252E-2},-6.0158121106993513E-2,-6.6133860373349271E-2]
[6,"Annual Bill impact- Methodology  A ($/%)","$BBB-XXX",{"$f":"D5-D$2","v":-569.24826778961324},{"$f":"E5-E$2","v":-7243.767538189466},-1360.7384578863093,-6368.8116583215742]
[6,"Annual Bill impact- Historical Methodology (%)","$BBB/XXX",{"$f":"(D6-D$2)/D$2","v":3.1128483267187038E-3},{"$f":"(E6-E$2)/E$2","v":3.4255641410168257E-3},4.4936247935216571E-3,7.5437913029548611E-3]
[7,"Annual Bill impact- Methodology  B ($/%)","$CCC-XXX",{"$f":"D6-D$2","v":28.903506854370789},{"$f":"E6-E$2","v":384.94150905472634},101.64293630416432,726.48089385638013]
[6,"Annual Bill impact- Historical Methodology (%)","$CCC/XXX",{"$f":"(D6-D$2)/D$2","v":3.1128483267187038E-3},{"$f":"(E6-E$2)/E$2","v":3.4255641410168257E-3},4.4936247935216571E-3,7.5437913029548611E-3]
[]
[]
["#","Staff 1-D Bottom 10th Percentile","Calculation","Rate 2","Rate 3","Rate 4","Rate 5"]
[null,"Billing Determinant (m3)",null,40.260000000000005,78562.671428571426,1117.5153186274511,92137.620967741939]
[1,"Annual  Bill- Current OEB Approved Rates (2022)","XXX",{"$f":"'G1.2 Rate 2 Bill Impact_Bottom'!F162","v":278.1847970296148},{"$f":"'G1.3 Rate 3 Bill Impact_Bottom'!F65","v":40914.466113469469},{"$f":"'G1.4 Rate 4 Bill Impact_Bottom'!F162","v":850.08080819603288},{"$f":"'G1.5 Rate 5 Bill Impact_Bottom'!F65","v":46934.584791162488}]
[]
[2,"Annual  Bill- Historical Methodology  (2023)","AAA",273.11778415054329,38265.946759376195,810.35189986163414,43908.430797464775]
[3,"Annual  Bill- Methodology  A (2023)","BBB",280.06120635917136,38310.998007759714,817.12721408926973,43943.1540248194]
[4,"Annual  Bill- Methodology  B (2023)","CCC",{"$f":"'G1.2 Rate 2 Bill Impact_Bottom'!H162","v":294.19722939846235},{"$f":"'G1.3 Rate 3 Bill Impact_Bottom'!H65","v":41084.210045906897},{"$f":"'G1.4 Rate 4 Bill Impact_Bottom'!H162","v":868.33551129231739},{"$f":"'G1.5 Rate 5 Bill Impact_Bottom'!H65","v":47375.888220299152}]
[]
[5,"Annual Bill impact- Historical Methodology ($)","$AAA-XXX",{"$f":"D20-D18","v":-5.0670128790715125},{"$f":"E20-E18","v":-2648.5193540932742},-39.728908334398739,-3026.1539936977133]
[6,"Annual Bill impact- Historical Methodology (%)","$AAA/XXX",{"$f":"(D20-D18)/D20","v":-1.8552482383492688E-2},{"$f":"(E20-E18)/E20","v":-6.9213480349713682E-2},-4.9026735596205011E-2,-6.8919657084908631E-2]
[6,"Annual Bill impact- Methodology  A ($/%)","$BBB-XXX",{"$f":"D21-D18","v":1.8764093295565658},{"$f":"E21-E18","v":-2603.468105709755},-32.953594106763148,-2991.4307663430882]
[6,"Annual Bill impact- Historical Methodology (%)","$BBB/XXX",{"$f":"(D22-D18)/D20","v":5.8628303604065041E-2},{"$f":"(E22-E18)/E20","v":4.4359005019478917E-3},2.2526883813564783E-2,1.0050539751061755E-2]
[7,"Annual Bill impact- Methodology  B ($/%)","$CCC-XXX",{"$f":"D22-D18","v":16.012432368847556},{"$f":"E22-E18","v":169.74393243742816},18.254703096284516,441.30342913666391]
[6,"Annual Bill impact- Historical Methodology (%)","$CCC/XXX",{"$f":"(D22-D18)/D18","v":5.7560415018448746E-2},{"$f":"(E22-E18)/E18","v":4.1487510057364937E-3},2.1474079781924556E-2,9.4025212133070531E-3]
[]
["#","Staff 1-E Top 10th Percentile","Calculation","Rate 2","Rate 3","Rate 4","Rate 5"]
[null,"Billing Determinant (m3)",null,71166.111604108315,804142.20967741928,134505.68,299070.00000000006]
[1,"Annual  Bill- Current OEB Approved Rates (2022)","XXX",{"$f":"'G1.2 Rate 2 Bill Impact_Top'!F162","v":38269.913617318933},{"$f":"'G1.3 Rate 3 Bill Impact_Top'!F65","v":396467.62340663432},{"$f":"'G1.4 Rate 4 Bill Impact_Top'!F162","v":71679.217023463701},{"$f":"'G1.5 Rate 5 Bill Impact_Top'!F65","v":147187.09550754662}]
[]
[2,"Annual  Bill- Historical Methodology  (2023)","AAA",35885.128816420511,369392.58877233451,67341.41531483439,137372.84073357366]
[3,"Annual  Bill- Methodology  A (2023)","BBB",35862.78486831014,369210.9156548254,67326.146281384805,137337.04978019296]
[4,"Annual  Bill- Methodology  B (2023)","CCC",{"$f":"'G1.2 Rate 2 Bill Impact_Top'!H162","v":38340.300630539008},{"$f":"'G1.3 Rate 3 Bill Impact_Top'!H65","v":396419.84301676392},{"$f":"'G1.4 Rate 4 Bill Impact_Top'!H162","v":71968.785962809823},{"$f":"'G1.5 Rate 5 Bill Impact_Top'!H65","v":148207.52296462905}]
[]
[5,"Annual Bill impact- Historical Methodology ($)","$AAA-XXX",{"$f":"D35-D33","v":-2384.784800898422},{"$f":"E35-E33","v":-27075.034634299809},-4337.8017086293112,-9814.2547739729634]
[6,"Annual Bill impact- Historical Methodology (%)","$AAA/XXX",{"$f":"(D35-D33)/D35","v":-6.6456074690393177E-2},{"$f":"(E35-E33)/E35","v":-7.3296095961976115E-2},-6.441506594937503E-2,-7.1442467969393741E-2]
[6,"Annual Bill impact- Methodology  A ($/%)","$BBB-XXX",{"$f":"D36-D33","v":-2407.1287490087925},{"$f":"E36-E33","v":-27256.707751808921},-4353.0707420788967,-9850.0457273536595]
[6,"Annual Bill impact- Historical Methodology (%)","$BBB/XXX",{"$f":"(D37-D33)/D35","v":1.9614535475170817E-3},{"$f":"(E37-E33)/E35","v":-1.2934853411433422E-4},4.3000126741074528E-3,7.428160119812126E-3]
[7,"Annual Bill impact- Methodology  B ($/%)","$CCC-XXX",{"$f":"D37-D33","v":70.38701322007546},{"$f":"E37-E33","v":-47.780389870400541},289.56893934612162,1020.4274570824346]
[6,"Annual Bill impact- Historical Methodology (%)","$CCC/XXX",{"$f":"(D37-D33)/D33","v":1.8392258191098198E-3},{"$f":"(E37-E33)/E33","v":-1.205152376878828E-4},4.0397893750894797E-3,6.9328595252436034E-3]

{"sheet":"G1.2 Rate 2 Bill Impact_Bottom","index":31,"n_rows":165,"n_cols":15,"rows_kept":165,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'G1.2 Rate 2 Bill Impact'!$J$14/('G1.2 Rate 2 Bill Impact'!$J$14+'G1.2 Rate 2 Bill Impact'!$J$74)*'Revised Rate Impacts'!D17","v":23.90786190380123},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":17.9468992343004},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J17/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Bottom'!$J$14","v":3.5100186254156882},null,null,null,null,{"$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$61,0))","v":9.286281901486797},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J18/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Bottom'!$J$14","v":18.383998906684198},null,null,null,null,{"$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$61,0))","v":7.3439299458167993},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J19/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Bottom'!$J$14","v":2.0138443717013428},null,null,null,null,{"$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$14","v":23.90786190380123},null,null,null,null,{"$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$14","v":23.90786190380123},null,null,null,null,{"$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$14","v":23.90786190380123},null,null,null,null,{"$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$14","v":23.90786190380123},null,null,null,null,"SICDA"]
[null,null,{"$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$14","v":23.90786190380123},null,null,null,null,{"$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$14","v":23.90786190380123},null,null,null,null,{"$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*$J14/100","v":7.2216565823860082},null,{"$f":"H14*$J14/100","v":7.2216565823860082},null,{"$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":151.49263163999996},null,{"$f":"IFERROR(H39-F39,\"\")","v":11.492631639999956},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999683E-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":0.619121655281197},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":0.62993950580852953},null,{"$f":"IFERROR(H41-F41,\"\")","v":1.0817850527332529E-2},null,{"$f":"IFERROR(J41/F41,\"\")","v":1.7472899607136504E-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":1.684525819819473},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":1.7071899632409453},null,2.2664143421472271E-2,null,1.3454316434224284E-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":0.1438569588481137},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":0.14789531987552107},null,4.0383610274073722E-3,null,2.8072058937872679E-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":1.0399919928153534E-2},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":1.0399919928153534E-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,{"$f":"SUM(H39:H45)","v":160.98805634885309},null,{"$f":"H46-F46","v":11.530151994976165},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":7.7146485124505726E-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*$J24/100,\"\")","v":7.6385618782644937E-2},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":0.10412341918615352},null,{"$f":"IFERROR(H52-F52,\"\")","v":2.7737800403508581E-2},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851282982},null,null,{"$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*$J27/100,\"\")","v":5.6016120440606283E-2},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-5.6016120440606283E-2,null,-1,null,null,{"$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":2.8624017392232513},null,{"$f":"SUM(H51:H57)","v":0.66412341918615347},null,{"$f":"SUM(J51:J57)","v":-2.1982783200370979},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.76798385422782356}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":2.3405796803821404},null,{"$f":"H31*$J31/100","v":2.3405796803821404},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":8.1286730472924173E-4},null,{"$f":"H32*$J32/100","v":8.1286730472924173E-4},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":2.3413925476868696},null,{"$f":"SUM(H61:H62)","v":2.3413925476868696},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,{"$f":"SUM(F36,F46,F58,F63)","v":161.88335522317306},null,{"$f":"SUM(H36,H46,H58,H63)","v":171.21522889811212},null,{"$f":"SUM(J36,J46,J58,J63)","v":9.3318736749390681},null,{"$f":"IFERROR(J65/F65,\"\")","v":5.7645665065899514E-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'G1.2 Rate 2 Bill Impact'!$J$74/('G1.2 Rate 2 Bill Impact'!$J$14+'G1.2 Rate 2 Bill Impact'!$J$74)*'Revised Rate Impacts'!$D$17","v":16.352138096198775},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.621745428665598},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J77/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Bottom'!$J$74","v":3.2107656724868381},null,null,null,null,{"$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$61,0))","v":15.370983451307398},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J78/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Bottom'!$J$74","v":12.496715471069431},null,null,null,null,{"$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$61,0))","v":16.545051346517397},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J79/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Bottom'!$J$74","v":0.64465695264250533},null,null,null,null,{"$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$74","v":16.352138096198775},null,null,null,null,{"$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$74","v":16.352138096198775},null,null,null,null,{"$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$74","v":16.352138096198775},null,null,null,null,{"$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$74","v":16.352138096198775},null,null,null,null,{"$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$74","v":16.352138096198775},null,null,null,null,{"$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$74","v":16.352138096198775},null,null,null,null,{"$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*$J74/100","v":4.9393595376139947},null,{"$f":"H74*$J74/100","v":4.9393595376139947},null,{"$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":108.20902259999997},null,{"$f":"IFERROR(H99-F99,\"\")","v":8.2090225999999689},null,{"$f":"IFERROR(J99/F99,\"\")","v":8.2090225999999683E-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*$J77/100,\"\")","v":0.7138559534953437},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":0.72633123674095557},null,{"$f":"IFERROR(H101-F101,\"\")","v":1.2475283245611868E-2},null,{"$f":"IFERROR(J101/F101,\"\")","v":1.7475911189824153E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":1.8953768354971003},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":1.9208680670150533},null,2.5491231517952961E-2,null,1.3449162741965968E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":0.10374786667352159},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":0.10665882382359686},null,2.9109571500752635E-3,null,2.8057995247609217E-2]
[null,null,{"$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*$J81/100,\"\")","v":7.1131800718464665E-3},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":7.1131800718464665E-3},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":107.7200938357378},null,{"$f":"SUM(H99:H105)","v":115.96999390765141},null,{"$f":"H106-F106","v":8.2499000719136149},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":7.6586454561521966E-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":5.2245081217355091E-2},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":7.1216762771649789E-2},null,{"$f":"IFERROR(H112-F112,\"\")","v":1.8971681554294698E-2},null,{"$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":3.8313059559393729E-2},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-3.8313059559393729E-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,{"$f":"SUM(H111:H117)","v":0.47121676277164981},null,{"$f":"SUM(J111:J117)","v":-1.5693413780050991},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-0.76907457163054482}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":1.6008743196178599},null,{"$f":"H91*$J91/100","v":1.6008743196178599},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":5.5597269527075835E-4},null,{"$f":"H92*$J92/100","v":5.5597269527075835E-4},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":1.6014302923131307},null,{"$f":"SUM(H121:H122)","v":1.6014302923131307},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,{"$f":"SUM(F96,F106,F118,F123)","v":116.30144180644167},null,{"$f":"SUM(H96,H106,H118,H123)","v":122.98200050035018},null,{"$f":"SUM(J96,J106,J118,J123)","v":6.680558693908516},null,{"$f":"IFERROR(J125/F125,\"\")","v":5.7441753001023374E-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":12.161016120000003},null,{"$f":"H36+H96","v":12.161016120000003},null,{"$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":259.70165423999993},null,{"$f":"IFERROR(H136-F136,\"\")","v":19.701654239999925},null,{"$f":"IFERROR(J136/F136,\"\")","v":8.2090225999999683E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,1.3329776087765408,null,1.3562707425494851,null,2.3293133772944286E-2,null,{"$f":"IFERROR(J138/F138,\"\")","v":1.7474512414596102E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Next 24,000 m3 per month)"},null,null,3.5799026553165731,null,3.6280580302559988,null,4.8155374939425677E-2,null,1.345158781563776E-2]
[null,null,{"$f":"C43","v":"Block 3 (Over 25,000 m3 per month)"},null,null,0.24760482552163529,null,0.25455414369911794,null,6.9493181774826496E-3,null,2.8066166169590383E-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":276.95805025650452},null,{"$f":"H143-F143","v":19.780052066889766},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":7.6911913951154293E-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,0.12863070000000004,null,0.17534018195780332,null,{"$f":"IFERROR(H149-F149,\"\")","v":4.6709481957803278E-2},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.36312856851282987}]
[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,{"$f":"IFERROR(F61+F121,\"\")","v":3.9414540000000002},null,{"$f":"IFERROR(H61+H121,\"\")","v":3.9414540000000002},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":1.3688400000000001E-3},null,{"$f":"IFERROR(H62+H122,\"\")","v":1.3688400000000001E-3},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":3.9428228400000003},null,{"$f":"SUM(H158:H159)","v":3.9428228400000003},null,{"$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":278.1847970296148},null,{"$f":"SUM(H133,H143,H155,H160)","v":294.19722939846235},null,{"$f":"SUM(J133,J143,J155,J160)","v":16.01243236884757},null,{"$f":"IFERROR(J162/F162,\"\")","v":5.7560415018448795E-2}]
[]
[]
[null,null,{"$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":32,"n_rows":165,"n_cols":15,"rows_kept":165,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'G1.2 Rate 2 Bill Impact'!$J$14/('G1.2 Rate 2 Bill Impact'!$J$14+'G1.2 Rate 2 Bill Impact'!$J$74)*'Revised Rate Impacts'!D32","v":42261.042435706098},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":17.9468992343004},null,{"$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$61,0))","v":9.286281901486797},null,{"$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$61,0))","v":7.3439299458167993},null,{"$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*$J14/100","v":12765.455000214255},null,{"$f":"H14*$J14/100","v":12765.455000214255},null,{"$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":151.49263163999996},null,{"$f":"IFERROR(H39-F39,\"\")","v":11.492631639999956},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999683E-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":1113.5207445158132},null,{"$f":"IFERROR(H41-F41,\"\")","v":19.12231390821421},null,{"$f":"IFERROR(J41/F41,\"\")","v":1.74728996071364E-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":3017.7364990913729},null,40.062567316045715,null,1.345431643422418E-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":261.42908196688103},null,7.1384612909625957,null,2.8072058937872634E-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,{"$f":"SUM(H39:H45)","v":4569.5625106735988},null,{"$f":"H46-F46","v":77.815974155222648},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":1.7324213092295062E-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,{"$f":"SUM(F36,F46,F58,F63)","v":21632.766119640015},null,{"$f":"SUM(H36,H46,H58,H63)","v":21658.42555430848},null,{"$f":"SUM(J36,J46,J58,J63)","v":25.659434668466901},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.1861374789778336E-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'G1.2 Rate 2 Bill Impact'!$J$74/('G1.2 Rate 2 Bill Impact'!$J$14+'G1.2 Rate 2 Bill Impact'!$J$74)*'Revised Rate Impacts'!$D$32","v":28905.069168402217},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.621745428665598},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J77/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Top'!$J$74","v":5675.5516190471481},null,null,null,null,{"$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$61,0))","v":15.370983451307398},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J78/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Top'!$J$74","v":22089.981318900001},null,null,null,null,{"$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$61,0))","v":16.545051346517397},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J79/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Top'!$J$74","v":1139.5362304550645},null,null,null,null,{"$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$74","v":28905.069168402217},null,null,null,null,{"$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$74","v":28905.069168402217},null,null,null,null,{"$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$74","v":28905.069168402217},null,null,null,null,{"$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$74","v":28905.069168402217},null,null,null,null,{"$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$74","v":28905.069168402217},null,null,null,null,{"$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$74","v":28905.069168402217},null,null,null,null,{"$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*$J74/100","v":8731.1230031459108},null,{"$f":"H74*$J74/100","v":8731.1230031459108},null,{"$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":108.20902259999997},null,{"$f":"IFERROR(H99-F99,\"\")","v":8.2090225999999689},null,{"$f":"IFERROR(J99/F99,\"\")","v":8.2090225999999683E-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*$J77/100,\"\")","v":1261.8567425659905},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":1283.9088389333547},null,{"$f":"IFERROR(H101-F101,\"\")","v":22.052096367364129},null,{"$f":"IFERROR(J101/F101,\"\")","v":1.7475911189824216E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":3350.3874666375632},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":3395.4473729250149},null,45.059906287451668,null,1.344916274196597E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":183.39126324828578},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":188.53685444095922},null,5.1455911926734359,null,2.8057995247609123E-2]
[null,null,{"$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*$J81/100,\"\")","v":12.573705088254963},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":12.573705088254963},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":4913.209177540095},null,{"$f":"SUM(H99:H105)","v":4993.6757939875843},null,{"$f":"H106-F106","v":80.466616447489287},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":1.6377608512035031E-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":92.351695993045084},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":125.88723515873161},null,{"$f":"IFERROR(H112-F112,\"\")","v":33.535539165686529},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.3631285685128301}]
[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":67.724577061566393},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-67.724577061566393,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":162.02627305461149},null,{"$f":"SUM(H111:H117)","v":126.28723515873162},null,{"$f":"SUM(J111:J117)","v":-35.739037895879861},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-0.22057557223348523}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":2829.8062715865772},null,{"$f":"H91*$J91/100","v":2829.8062715865772},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":0.98277235172567534},null,{"$f":"H92*$J92/100","v":0.98277235172567534},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":2830.7890439383027},null,{"$f":"SUM(H121:H122)","v":2830.7890439383027},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,{"$f":"SUM(F96,F106,F118,F123)","v":16637.147497678918},null,{"$f":"SUM(H96,H106,H118,H123)","v":16681.875076230528},null,{"$f":"SUM(J96,J106,J118,J123)","v":44.727578551609426},null,{"$f":"IFERROR(J125/F125,\"\")","v":2.6884163020042626E-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":21496.578003360166},null,{"$f":"H36+H96","v":21496.578003360166},null,{"$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":259.70165423999993},null,{"$f":"IFERROR(H136-F136,\"\")","v":19.701654239999925},null,{"$f":"IFERROR(J136/F136,\"\")","v":8.2090225999999683E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,2356.2551731735894,null,2397.4295834491677,null,41.174410275578339,null,{"$f":"IFERROR(J138/F138,\"\")","v":1.7474512414596171E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Next 24,000 m3 per month)"},null,null,6328.0613984128904,null,6413.1838720163878,null,85.122473603497383,null,1.3451587815637586E-2]
[null,null,{"$f":"C43","v":"Block 3 (Over 25,000 m3 per month)"},null,null,437.68188392420421,null,449.96593640784022,null,12.284052483636003,null,2.8066166169590196E-2]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,30.957258547787113,null,30.957258547787113,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":9404.9557140584711},null,{"$f":"SUM(H136:H142)","v":9563.2383046611831},null,{"$f":"H143-F143","v":158.28259060271193},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":1.6829700789139503E-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,227.37572657512607,null,309.94234868091627,null,{"$f":"IFERROR(H149-F149,\"\")","v":82.566622105790202},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.36312856851283015}]
[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,166.7421994884258,null,0,null,-166.7421994884258,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,{"$f":"SUM(F148:F154)","v":398.79792606355193},null,{"$f":"SUM(H148:H154)","v":310.9023486809163},null,{"$f":"SUM(J148:J154)","v":-87.895577382635594},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":-0.22040129007247813}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":6967.1623260422039},null,{"$f":"IFERROR(H61+H121,\"\")","v":6967.1623260422039},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":2.4196477945396828},null,{"$f":"IFERROR(H62+H122,\"\")","v":2.4196477945396828},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":6969.5819738367436},null,{"$f":"SUM(H158:H159)","v":6969.5819738367436},null,{"$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":38269.913617318933},null,{"$f":"SUM(H133,H143,H155,H160)","v":38340.300630539008},null,{"$f":"SUM(J133,J143,J155,J160)","v":70.387013220076341},null,{"$f":"IFERROR(J162/F162,\"\")","v":1.8392258191098428E-3}]
[]
[]
[null,null,{"$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":33,"n_rows":68,"n_cols":15,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'Revised Rate Impacts'!E17","v":78562.671428571426},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$61,0))","v":216.41804519999997},null,{"$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$61,0))","v":3.8967151128485997},null,{"$f":"$J$14","v":78562.671428571426},null,null,null,null,{"$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$61,0))","v":31.486012142012399},null,{"$f":"'G1.3 Rate 3 Bill Impact'!$J$20/'G1.3 Rate 3 Bill Impact'!$J$14*$J$14","v":12666.309325428629},null,null,null,null,{"$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$14","v":78562.671428571426},null,null,null,null,{"$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$14","v":78562.671428571426},null,null,null,null,"SICDA"]
[null,null,{"$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$14","v":78562.671428571426},null,null,null,null,{"$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$14","v":78562.671428571426},null,null,null,null,{"$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*$J14/100","v":23730.797657057145},null,{"$f":"H14*$J14/100","v":23730.797657057145},null,{"$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":2597.0165423999997},null,{"$f":"IFERROR(H39-F39,\"\")","v":197.01654239999971},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999877E-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":3177.4672459285712},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":3061.3634906147317},null,{"$f":"IFERROR(H41-F41,\"\")","v":-116.10375531383943},null,{"$f":"IFERROR(J41/F41,\"\")","v":-3.6539717431425388E-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":3881.5018286123254},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":3988.1156921493071},null,106.61386353698163,null,2.7467168185026238E-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":9470.9690745408971},null,{"$f":"SUM(H39:H45)","v":9658.495725164039},null,{"$f":"H46-F46","v":187.5266506231419},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":1.9800154466477572E-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*$J27/100,\"\")","v":14.062718185714283},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-14.062718185714283,null,-1,null,null,{"$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":18.742718185714281},null,{"$f":"SUM(H51:H57)","v":0.96},null,{"$f":"SUM(J51:J57)","v":-17.782718185714284},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.94878010806715807}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":7691.2855328571422},null,{"$f":"H31*$J31/100","v":7691.2855328571422},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":2.6711308285714286},null,{"$f":"H32*$J32/100","v":2.6711308285714286},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":7693.9566636857135},null,{"$f":"SUM(H61:H62)","v":7693.9566636857135},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,{"$f":"SUM(F36,F46,F58,F63)","v":40914.466113469469},null,{"$f":"SUM(H36,H46,H58,H63)","v":41084.210045906897},null,{"$f":"SUM(J36,J46,J58,J63)","v":169.74393243742762},null,{"$f":"IFERROR(J65/F65,\"\")","v":4.1487510057364807E-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":34,"n_rows":68,"n_cols":15,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'Revised Rate Impacts'!E32","v":804142.20967741928},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$61,0))","v":216.41804519999997},null,{"$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$61,0))","v":3.8967151128485997},null,{"$f":"$J$14","v":804142.20967741928},null,null,null,null,{"$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$61,0))","v":31.486012142012399},null,{"$f":"'G1.3 Rate 3 Bill Impact'!$J$20/'G1.3 Rate 3 Bill Impact'!$J$14*$J$14","v":129648.26404443833},null,null,null,null,{"$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$14","v":804142.20967741928},null,null,null,null,{"$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$14","v":804142.20967741928},null,null,null,null,"SICDA"]
[null,null,{"$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$14","v":804142.20967741928},null,null,null,null,{"$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$14","v":804142.20967741928},null,null,null,null,{"$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*$J14/100","v":242900.80413958066},null,{"$f":"H14*$J14/100","v":242900.80413958066},null,{"$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":2597.0165423999997},null,{"$f":"IFERROR(H39-F39,\"\")","v":197.01654239999971},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999877E-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":32523.531670403223},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":31335.131013294671},null,{"$f":"IFERROR(H41-F41,\"\")","v":-1188.400657108552},null,{"$f":"IFERROR(J41/F41,\"\")","v":-3.6539717431425499E-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":39729.802978569816},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":40821.06815894015},null,1091.2651803703338,null,2.7467168185026244E-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":74665.334648973047},null,{"$f":"SUM(H39:H45)","v":74765.215714634818},null,{"$f":"H46-F46","v":99.881065661771572},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":1.3377167079119941E-3}]
[]
[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*$J27/100,\"\")","v":143.94145553225803},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-143.94145553225803,null,-1,null,null,{"$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":148.62145553225807},null,{"$f":"SUM(H51:H57)","v":0.96},null,{"$f":"SUM(J51:J57)","v":-147.66145553225803},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.99354063653486646}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":78725.522327419341},null,{"$f":"H31*$J31/100","v":78725.522327419341},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":27.340835129032254},null,{"$f":"H32*$J32/100","v":27.340835129032254},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":78752.863162548369},null,{"$f":"SUM(H61:H62)","v":78752.863162548369},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,{"$f":"SUM(F36,F46,F58,F63)","v":396467.62340663432},null,{"$f":"SUM(H36,H46,H58,H63)","v":396419.84301676392},null,{"$f":"SUM(J36,J46,J58,J63)","v":-47.780389870486459},null,{"$f":"IFERROR(J65/F65,\"\")","v":-1.2051523768809952E-4}]
[]
[]
[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":35,"n_rows":165,"n_cols":15,"rows_kept":165,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'G1.4 Rate 4 Bill Impact'!$J$14/('G1.4 Rate 4 Bill Impact'!$J$14+'G1.4 Rate 4 Bill Impact'!$J$74)*'Revised Rate Impacts'!$F$17","v":1095.9369969712175},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":19.762646633528398},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J17/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":71.377206634580617},null,null,null,null,{"$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$61,0))","v":12.1255784454882},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J18/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":1024.559790336637},null,null,null,null,{"$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$14","v":1095.9369969712175},null,null,null,null,{"$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$14","v":1095.9369969712175},null,null,null,null,{"$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$14","v":1095.9369969712175},null,null,null,null,{"$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$14","v":1095.9369969712175},null,null,null,null,"SICDA"]
[null,null,{"$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$14","v":1095.9369969712175},null,null,null,null,{"$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$14","v":1095.9369969712175},null,null,null,null,{"$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*$J14/100","v":331.04092117911989},null,{"$f":"H14*$J14/100","v":331.04092117911989},null,{"$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":194.77624067999994},null,{"$f":"IFERROR(H39-F39,\"\")","v":14.776240679999944},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999683E-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":13.920339723909086},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":14.106025124075554},null,{"$f":"IFERROR(H41-F41,\"\")","v":0.18568540016646828},null,{"$f":"IFERROR(J41/F41,\"\")","v":1.3339142854936334E-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":122.59882451168198},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":124.23380109819834},null,1.634976586516359,null,1.3335989093113761E-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":0.47673259368247956},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":0.47673259368247956},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":325.99589682927353},null,{"$f":"SUM(H39:H45)","v":342.59279949595629},null,{"$f":"H46-F46","v":16.596902666682752},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":5.0911385168061402E-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*$J24/100,\"\")","v":3.5015187053230399},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":4.7730201804078938},null,{"$f":"IFERROR(H52-F52,\"\")","v":1.2715014750848539},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.36312856851283015},null,null,{"$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*$J27/100,\"\")","v":0.89209271553457103},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-0.89209271553457103,null,-1,null,null,{"$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":7.9036114208576116},null,{"$f":"SUM(H51:H57)","v":5.4930201804078926},null,{"$f":"SUM(J51:J57)","v":-2.4105912404497172},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-0.30499870402132534}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":107.29223200348218},null,{"$f":"H31*$J31/100","v":107.29223200348218},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":3.726185789702139E-2},null,{"$f":"H32*$J32/100","v":3.726185789702139E-2},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":107.32949386137921},null,{"$f":"SUM(H61:H62)","v":107.32949386137921},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,{"$f":"SUM(F36,F46,F58,F63)","v":772.26992329063023},null,{"$f":"SUM(H36,H46,H58,H63)","v":786.45623471686326},null,{"$f":"SUM(J36,J46,J58,J63)","v":14.186311426233035},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.8369628284609842E-2}]
[]
[]
[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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'G1.4 Rate 4 Bill Impact'!$J$74/('G1.4 Rate 4 Bill Impact'!$J$14+'G1.4 Rate 4 Bill Impact'!$J$74)*'Revised Rate Impacts'!$F$17","v":21.578321656233662},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":25.211620175573994},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J77/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":13.532685580503758},null,null,null,null,{"$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$61,0))","v":19.481952428903998},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J78/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":8.0456360757299024},null,null,null,null,{"$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$74","v":21.578321656233662},null,null,null,null,{"$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$74","v":21.578321656233662},null,null,null,null,{"$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$74","v":21.578321656233662},null,null,null,null,{"$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$74","v":21.578321656233662},null,null,null,null,{"$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$74","v":21.578321656233662},null,null,null,null,{"$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$74","v":21.578321656233662},null,null,null,null,{"$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*$J74/100","v":6.5179909961252527},null,{"$f":"H74*$J74/100","v":6.5179909961252527},null,{"$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":64.925413559999981},null,{"$f":"IFERROR(H99-F99,\"\")","v":4.9254135599999813},null,{"$f":"IFERROR(J99/F99,\"\")","v":8.2090225999999683E-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*$J77/100,\"\")","v":3.3669186397437545},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":3.4118092881112778},null,{"$f":"IFERROR(H101-F101,\"\")","v":4.4890648367523323E-2},null,{"$f":"IFERROR(J101/F101,\"\")","v":1.3332858073143047E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":1.5468298550116037},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":1.5674469928764381},null,2.0617137864834323E-2,null,1.332863973244146E-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*$J81/100,\"\")","v":9.3865699204616418E-3},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":9.3865699204616418E-3},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":67.923135064675833},null,{"$f":"SUM(H99:H105)","v":72.914056410908159},null,{"$f":"H106-F106","v":4.9909213462323265},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":7.3478960320073769E-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":6.8942737691666547E-2},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":9.3977815338996962E-2},null,{"$f":"IFERROR(H112-F112,\"\")","v":2.5035077647330414E-2},null,{"$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":1.7564753828174198E-2},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-1.7564753828174198E-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,{"$f":"SUM(F111:F117)","v":1.2565074915198409},null,{"$f":"SUM(H111:H117)","v":0.33397781533899695},null,{"$f":"SUM(J111:J117)","v":-0.92252967618084381},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-0.73420149295327664}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":2.1125176901452751},null,{"$f":"H91*$J91/100","v":2.1125176901452751},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":7.3366293631194448E-4},null,{"$f":"H92*$J92/100","v":7.3366293631194448E-4},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":2.1132513530815871},null,{"$f":"SUM(H121:H122)","v":2.1132513530815871},null,{"$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":77.810884905402503},null,{"$f":"SUM(H96,H106,H118,H123)","v":81.879276575453986},null,{"$f":"SUM(J96,J106,J118,J123)","v":4.0683916700514828},null,{"$f":"IFERROR(J125/F125,\"\")","v":5.2285636835997601E-2}]
[]
[]
[null,null,{"$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":337.55891217524515},null,{"$f":"H36+H96","v":337.55891217524515},null,{"$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":259.70165423999993},null,{"$f":"IFERROR(H136-F136,\"\")","v":19.701654239999925},null,{"$f":"IFERROR(J136/F136,\"\")","v":8.2090225999999683E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,17.287258363652839,null,17.517834412186833,null,{"$f":"IFERROR(H138-F138,\"\")","v":0.23057604853399383},null,{"$f":"IFERROR(J138/F138,\"\")","v":1.3337918811856789E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Over 1,000 m3 per month)"},null,null,124.14565436669359,null,125.80124809107478,null,1.6555937243811911,null,1.3335897521559659E-2]
[null,null,{"$f":"C43","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,0.48611916360294122,null,0.48611916360294122,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":393.91903189394935},null,{"$f":"SUM(H136:H142)","v":415.50685590686453},null,{"$f":"H143-F143","v":21.587824012915178},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":5.4802693612242222E-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,3.5704614430147066,null,4.8669979957468907,null,{"$f":"IFERROR(H149-F149,\"\")","v":1.2965365527321842},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.3631285685128301}]
[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,0.90965746936274527,null,0,null,-0.90965746936274527,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,{"$f":"SUM(F148:F154)","v":9.1601189123774507},null,{"$f":"SUM(H148:H154)","v":5.8269979957468916},null,{"$f":"SUM(J148:J154)","v":-3.3331209166305609},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":-0.36387310563476849}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":109.40474969362747},null,{"$f":"IFERROR(H61+H121,\"\")","v":109.40474969362747},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":3.7995520833333338E-2},null,{"$f":"IFERROR(H62+H122,\"\")","v":3.7995520833333338E-2},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":109.4427452144608},null,{"$f":"SUM(H158:H159)","v":109.4427452144608},null,{"$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":850.08080819603288},null,{"$f":"SUM(H133,H143,H155,H160)","v":868.33551129231739},null,{"$f":"SUM(J133,J143,J155,J160)","v":18.254703096284615},null,{"$f":"IFERROR(J162/F162,\"\")","v":2.1474079781924671E-2}]
[]
[]
[null,null,{"$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":36,"n_rows":165,"n_cols":15,"rows_kept":165,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'G1.4 Rate 4 Bill Impact'!$J$14/('G1.4 Rate 4 Bill Impact'!$J$14+'G1.4 Rate 4 Bill Impact'!$J$74)*'Revised Rate Impacts'!$F$32","v":131908.48354170428},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":19.762646633528398},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J17/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":8591.0587128921197},null,null,null,null,{"$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$61,0))","v":12.1255784454882},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J18/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":123317.42482881217},null,null,null,null,{"$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$14","v":131908.48354170428},null,null,null,null,{"$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$14","v":131908.48354170428},null,null,null,null,{"$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$14","v":131908.48354170428},null,null,null,null,{"$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$14","v":131908.48354170428},null,null,null,null,"SICDA"]
[null,null,{"$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$14","v":131908.48354170428},null,null,null,null,{"$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$14","v":131908.48354170428},null,null,null,null,{"$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*$J14/100","v":39844.540355574281},null,{"$f":"H14*$J14/100","v":39844.540355574281},null,{"$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":194.77624067999994},null,{"$f":"IFERROR(H39-F39,\"\")","v":14.776240679999944},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999683E-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":1675.4712254817857},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":1697.8205755078225},null,{"$f":"IFERROR(H41-F41,\"\")","v":22.349350026036745},null,{"$f":"IFERROR(J41/F41,\"\")","v":1.3339142854936311E-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":14756.163055015664},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":14952.951084573562},null,196.78802955789797,null,1.3335989093113818E-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":57.380190340641356},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":57.380190340641356},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":16678.01447083809},null,{"$f":"SUM(H39:H45)","v":16911.928091102025},null,{"$f":"H46-F46","v":233.91362026393472},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":1.4025267856251014E-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*$J24/100,\"\")","v":421.44760491574516},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":574.48727039196046},null,{"$f":"IFERROR(H52-F52,\"\")","v":153.0396654762153},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*$J27/100,\"\")","v":107.37350560294728},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-107.37350560294728,null,-1,null,null,{"$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":532.33111051869241},null,{"$f":"SUM(H51:H57)","v":575.20727039196038},null,{"$f":"SUM(J51:J57)","v":42.876159873268037},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":8.054415574451472E-2}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":12913.840538732848},null,{"$f":"H31*$J31/100","v":12913.840538732848},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":4.4848884404179445},null,{"$f":"H32*$J32/100","v":4.4848884404179445},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":12918.325427173266},null,{"$f":"SUM(H61:H62)","v":12918.325427173266},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,{"$f":"SUM(F36,F46,F58,F63)","v":69973.211364104325},null,{"$f":"SUM(H36,H46,H58,H63)","v":70250.001144241542},null,{"$f":"SUM(J36,J46,J58,J63)","v":276.78978013720274},null,{"$f":"IFERROR(J65/F65,\"\")","v":3.9556535242741995E-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'G1.4 Rate 4 Bill Impact'!$J$74/('G1.4 Rate 4 Bill Impact'!$J$14+'G1.4 Rate 4 Bill Impact'!$J$74)*'Revised Rate Impacts'!$F$32","v":2597.1964582957253},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":25.211620175573994},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J77/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":1628.8126398727829},null,null,null,null,{"$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$61,0))","v":19.481952428903998},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J78/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":968.38381842294223},null,null,null,null,{"$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$74","v":2597.1964582957253},null,null,null,null,{"$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$74","v":2597.1964582957253},null,null,null,null,{"$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$74","v":2597.1964582957253},null,null,null,null,{"$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$74","v":2597.1964582957253},null,null,null,null,{"$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$74","v":2597.1964582957253},null,null,null,null,{"$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$74","v":2597.1964582957253},null,null,null,null,{"$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*$J74/100","v":784.51435658572348},null,{"$f":"H74*$J74/100","v":784.51435658572348},null,{"$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":64.925413559999981},null,{"$f":"IFERROR(H99-F99,\"\")","v":4.9254135599999813},null,{"$f":"IFERROR(J99/F99,\"\")","v":8.2090225999999683E-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*$J77/100,\"\")","v":405.24695598770847},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":410.65005613646593},null,{"$f":"IFERROR(H101-F101,\"\")","v":5.4031001487574599},null,{"$f":"IFERROR(J101/F101,\"\")","v":1.3332858073143284E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":186.17856777853962},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":188.66007483436169},null,2.4815070558220782,null,1.3328639732441404E-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*$J81/100,\"\")","v":1.1297804593586405},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":1.1297804593586405},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":655.55530422560662},null,{"$f":"SUM(H99:H105)","v":668.3653249901862},null,{"$f":"H106-F106","v":12.810020764579576},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":1.9540717132495448E-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":8.2980426842548418},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":11.311299045646665},null,{"$f":"IFERROR(H112-F112,\"\")","v":3.0132563613918233},null,{"$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":2.1141179170527202},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,-2.1141179170527202,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,{"$f":"SUM(F111:F117)","v":11.582160601307562},null,{"$f":"SUM(H111:H117)","v":11.551299045646665},null,{"$f":"SUM(J111:J117)","v":-3.0861555660896656E-2},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":-2.6645767334129832E-3}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":254.26553326715148},null,{"$f":"H91*$J91/100","v":254.26553326715148},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":8.8304679582054652E-2},null,{"$f":"H92*$J92/100","v":8.8304679582054652E-2},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":254.35383794673353},null,{"$f":"SUM(H121:H122)","v":254.35383794673353},null,{"$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":1706.0056593593713},null,{"$f":"SUM(H96,H106,H118,H123)","v":1718.7848185682899},null,{"$f":"SUM(J96,J106,J118,J123)","v":12.77915920891868},null,{"$f":"IFERROR(J125/F125,\"\")","v":7.4906898103242114E-3}]
[]
[]
[null,null,{"$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":40629.054712160003},null,{"$f":"H36+H96","v":40629.054712160003},null,{"$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":259.70165423999993},null,{"$f":"IFERROR(H136-F136,\"\")","v":19.701654239999925},null,{"$f":"IFERROR(J136/F136,\"\")","v":8.2090225999999683E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,2080.7181814694941,null,2108.4706316442885,null,{"$f":"IFERROR(H138-F138,\"\")","v":27.752450174794376},null,{"$f":"IFERROR(J138/F138,\"\")","v":1.3337918811856772E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Over 1,000 m3 per month)"},null,null,14942.341622794203,null,15141.611159407923,null,199.26953661371954,null,1.3335897521559698E-2]
[null,null,{"$f":"C43","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,58.509970799999998,null,58.509970799999998,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":17333.569775063701},null,{"$f":"SUM(H136:H142)","v":17580.293416092212},null,{"$f":"H143-F143","v":246.72364102851134},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":1.4233862050934897E-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,429.74564759999998,null,585.79856943760717,null,{"$f":"IFERROR(H149-F149,\"\")","v":156.05292183760719},null,{"$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,109.48762352,null,0,null,-109.48762352,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,{"$f":"SUM(F148:F154)","v":543.91327111999999},null,{"$f":"SUM(H148:H154)","v":586.75856943760721},null,{"$f":"SUM(J148:J154)","v":42.845298317607188},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":7.8772298071312391E-2}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":13168.106071999999},null,{"$f":"IFERROR(H61+H121,\"\")","v":13168.106071999999},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":4.5731931199999991},null,{"$f":"IFERROR(H62+H122,\"\")","v":4.5731931199999991},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":13172.679265119999},null,{"$f":"SUM(H158:H159)","v":13172.679265119999},null,{"$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":71679.217023463701},null,{"$f":"SUM(H133,H143,H155,H160)","v":71968.785962809823},null,{"$f":"SUM(J133,J143,J155,J160)","v":289.56893934611855},null,{"$f":"IFERROR(J162/F162,\"\")","v":4.0397893750894372E-3}]
[]
[]
[null,null,{"$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":37,"n_rows":68,"n_cols":15,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'Revised Rate Impacts'!G17","v":92137.620967741939},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$61,0))","v":205.59714293999997},null,{"$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$61,0))","v":8.2482327476849981},null,{"$f":"$J$14","v":92137.620967741939},null,null,null,null,{"$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$14","v":92137.620967741939},null,null,null,null,{"$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$14","v":92137.620967741939},null,null,null,null,{"$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$14","v":92137.620967741939},null,null,null,null,{"$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$14","v":92137.620967741939},null,null,null,null,"SICDA"]
[null,null,{"$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$14","v":92137.620967741939},null,null,null,null,{"$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$14","v":92137.620967741939},null,null,null,null,{"$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*$J14/100","v":27831.274064758065},null,{"$f":"H14*$J14/100","v":27831.274064758065},null,{"$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":2467.1657152799999},null,{"$f":"IFERROR(H39-F39,\"\")","v":187.16571527999986},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999933E-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":7426.8366366463588},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":7599.7254255991693},null,{"$f":"IFERROR(H41-F41,\"\")","v":172.8887889528105},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.3278927141028333E-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":40.079865120967746},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":40.079865120967746},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":9758.9165017673276},null,{"$f":"SUM(H39:H45)","v":10118.971006000136},null,{"$f":"H46-F46","v":360.05450423280854},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":3.689492621108123E-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*$J24/100,\"\")","v":294.37969899193553},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":401.27737768611485},null,{"$f":"IFERROR(H52-F52,\"\")","v":106.89767869417932},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*$J27/100,\"\")","v":21.928753790322585},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-21.928753790322585,null,-1,null,null,{"$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":320.98845278225809},null,{"$f":"SUM(H51:H57)","v":402.23737768611488},null,{"$f":"SUM(J51:J57)","v":81.248924903856732},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.25312102101994238}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":9020.2730927419343},null,{"$f":"H31*$J31/100","v":9020.2730927419343},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":3.1326791129032254},null,{"$f":"H32*$J32/100","v":3.1326791129032254},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":9023.4057718548374},null,{"$f":"SUM(H61:H62)","v":9023.4057718548374},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,{"$f":"SUM(F36,F46,F58,F63)","v":46934.584791162488},null,{"$f":"SUM(H36,H46,H58,H63)","v":47375.888220299152},null,{"$f":"SUM(J36,J46,J58,J63)","v":441.30342913666527},null,{"$f":"IFERROR(J65/F65,\"\")","v":9.4025212133070826E-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":38,"n_rows":68,"n_cols":15,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-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$61,0))","v":30.206200000000003},null,{"$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$61,0))","v":30.206200000000003},null,{"$f":"'Revised Rate Impacts'!G32","v":299070.00000000006},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$61,0))","v":205.59714293999997},null,{"$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$61,0))","v":8.2482327476849981},null,{"$f":"$J$14","v":299070.00000000006},null,null,null,null,{"$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$14","v":299070.00000000006},null,null,null,null,{"$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$14","v":299070.00000000006},null,null,null,null,{"$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$14","v":299070.00000000006},null,null,null,null,{"$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$14","v":299070.00000000006},null,null,null,null,"SICDA"]
[null,null,{"$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$14","v":299070.00000000006},null,null,null,null,{"$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$14","v":299070.00000000006},null,null,null,null,{"$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*$J14/100","v":90337.682340000028},null,{"$f":"H14*$J14/100","v":90337.682340000028},null,{"$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":2467.1657152799999},null,{"$f":"IFERROR(H39-F39,\"\")","v":187.16571527999986},null,{"$f":"IFERROR(J39/F39,\"\")","v":8.2090225999999933E-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":24106.809027546584},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":24667.98967850153},null,{"$f":"IFERROR(H41-F41,\"\")","v":561.18065095494603},null,{"$f":"IFERROR(J41/F41,\"\")","v":2.3278927141028541E-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":130.09545000000003},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":130.09545000000003},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":26528.904477546585},null,{"$f":"SUM(H39:H45)","v":27277.25084378153},null,{"$f":"H46-F46","v":748.34636623494589},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":2.8208717283004579E-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*$J24/100,\"\")","v":955.5286500000002},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":1302.5084008474973},null,{"$f":"IFERROR(H52-F52,\"\")","v":346.97975084749714},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*$J27/100,\"\")","v":71.178660000000022},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":0},null,-71.178660000000022,null,-1,null,null,{"$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":1031.3873100000001},null,{"$f":"SUM(H51:H57)","v":1303.4684008474972},null,{"$f":"SUM(J51:J57)","v":272.08109084749708},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.26380108443209083}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":29278.953000000001},null,{"$f":"H31*$J31/100","v":29278.953000000001},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":10.168380000000003},null,{"$f":"H32*$J32/100","v":10.168380000000003},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":29289.12138},null,{"$f":"SUM(H61:H62)","v":29289.12138},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,{"$f":"SUM(F36,F46,F58,F63)","v":147187.09550754662},null,{"$f":"SUM(H36,H46,H58,H63)","v":148207.52296462905},null,{"$f":"SUM(J36,J46,J58,J63)","v":1020.427457082443},null,{"$f":"IFERROR(J65/F65,\"\")","v":6.9328595252436606E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.5 Rate 5 Bill Impact_Top"}]