{"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":1,"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":"22.5868+0.6741","v":23.260899999999999},{"$f":"'B1.1 Current Distribution Rates'!L16","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E16","v":0.02},{"$f":"'C1.1 Current Rate Riders'!F16","v":0.4355},{"$f":"'C1.1 Current Rate Riders'!H16","v":0},{"$f":"'C1.1 Current Rate Riders'!I16","v":0},{"$f":"'C1.1 Current Rate Riders'!J16","v":0},{"$f":"'C1.1 Current Rate Riders'!K16","v":0},{"$f":"'C1.1 Current Rate Riders'!L16","v":0},12.39,3.7000000000000002E-3,{"$f":"'B1.1 Current Distribution Rates'!E16","v":19.5},{"$f":"'B1.1 Current Distribution Rates'!F16","v":13.9823},{"$f":"'B1.1 Current Distribution Rates'!G16","v":11.2376},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C17","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"D6","v":23.260899999999999},{"$f":"'B1.1 Current Distribution Rates'!L17","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E17","v":0.02},{"$f":"'C1.1 Current Rate Riders'!F17","v":0.4355},{"$f":"'C1.1 Current Rate Riders'!H17","v":0},{"$f":"'C1.1 Current Rate Riders'!I17","v":0},{"$f":"'C1.1 Current Rate Riders'!J17","v":0},{"$f":"'C1.1 Current Rate Riders'!K17","v":0},{"$f":"'C1.1 Current Rate Riders'!L17","v":0},{"$f":"M$6","v":12.39},{"$f":"N$6","v":3.7000000000000002E-3},{"$f":"'B1.1 Current Distribution Rates'!E17","v":19.5},{"$f":"'B1.1 Current Distribution Rates'!F17","v":13.9823},{"$f":"'B1.1 Current Distribution Rates'!G17","v":11.2376},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C18","v":"RATE 1 - General Service Rate - Industrial"},{"$f":"D7","v":23.260899999999999},{"$f":"'B1.1 Current Distribution Rates'!L18","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E18","v":0.02},{"$f":"'C1.1 Current Rate Riders'!F18","v":0.4355},{"$f":"'C1.1 Current Rate Riders'!H18","v":0},{"$f":"'C1.1 Current Rate Riders'!I18","v":0},{"$f":"'C1.1 Current Rate Riders'!J18","v":0},{"$f":"'C1.1 Current Rate Riders'!K18","v":0},{"$f":"'C1.1 Current Rate Riders'!L18","v":0},{"$f":"M$6","v":12.39},3.7000000000000002E-3,{"$f":"'B1.1 Current Distribution Rates'!E18","v":19.5},{"$f":"'B1.1 Current Distribution Rates'!F18","v":13.9823},{"$f":"'B1.1 Current Distribution Rates'!G18","v":11.2376},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C19","v":"RATE 2 - Seasonal Service - Apr to Oct"},23.260899999999999,{"$f":"'B1.1 Current Distribution Rates'!L19","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E19","v":0.02},{"$f":"'C1.1 Current Rate Riders'!F19","v":0.4355},{"$f":"'C1.1 Current Rate Riders'!H19","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J19","v":0},{"$f":"'C1.1 Current Rate Riders'!K19","v":0},{"$f":"'C1.1 Current Rate Riders'!L19","v":0},12.39,3.7000000000000002E-3,{"$f":"'B1.1 Current Distribution Rates'!E19","v":21.641804519999994},{"$f":"'B1.1 Current Distribution Rates'!F19","v":17.9468992343004},{"$f":"'B1.1 Current Distribution Rates'!H19","v":9.286281901486797},{"$f":"'B1.1 Current Distribution Rates'!I19","v":7.3439299458167993},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C20","v":"RATE 2 - Seasonal Service - Nov to Mar"},23.260899999999999,{"$f":"'B1.1 Current Distribution Rates'!L20","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E20","v":0.02},{"$f":"'C1.1 Current Rate Riders'!F20","v":0.4355},{"$f":"'C1.1 Current Rate Riders'!H20","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J20","v":0},{"$f":"'C1.1 Current Rate Riders'!K20","v":0},{"$f":"'C1.1 Current Rate Riders'!L20","v":0},12.39,3.7000000000000002E-3,{"$f":"'B1.1 Current Distribution Rates'!E20","v":21.641804519999994},{"$f":"'B1.1 Current Distribution Rates'!F20","v":22.621745428665598},{"$f":"'B1.1 Current Distribution Rates'!H20","v":15.370983451307398},{"$f":"'B1.1 Current Distribution Rates'!I20","v":16.545051346517397},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C21","v":"RATE 3 - Special Large Volume Contract Rate"},23.260899999999999,{"$f":"'B1.1 Current Distribution Rates'!L21","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E21","v":0.02},{"$f":"'C1.1 Current Rate Riders'!F21","v":0.4355},{"$f":"'C1.1 Current Rate Riders'!H21","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J21","v":0},{"$f":"'C1.1 Current Rate Riders'!K21","v":0},{"$f":"'C1.1 Current Rate Riders'!L21","v":0},12.39,3.7000000000000002E-3,{"$f":"'B1.1 Current Distribution Rates'!E21","v":216.41804519999997},{"$f":"'B1.1 Current Distribution Rates'!J21","v":3.8967151128485997},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'B1.1 Current Distribution Rates'!K21","v":31.486012142012399}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C22","v":"RATE 4 - General Service Peaking - Apr to Dec"},23.260899999999999,{"$f":"'B1.1 Current Distribution Rates'!L22","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E22","v":0.02},{"$f":"'C1.1 Current Rate Riders'!F22","v":0.4355},{"$f":"'C1.1 Current Rate Riders'!H22","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J22","v":0},{"$f":"'C1.1 Current Rate Riders'!K22","v":0},{"$f":"'C1.1 Current Rate Riders'!L22","v":0},12.39,3.7000000000000002E-3,{"$f":"'B1.1 Current Distribution Rates'!E22","v":21.641804519999994},{"$f":"'B1.1 Current Distribution Rates'!F22","v":19.762646633528398},{"$f":"'B1.1 Current Distribution Rates'!G22","v":12.1255784454882},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C23","v":"RATE 4 - General Service Peaking - Jan to Mar"},23.260899999999999,{"$f":"'B1.1 Current Distribution Rates'!L23","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E23","v":0.02},{"$f":"'C1.1 Current Rate Riders'!F23","v":0.4355},{"$f":"'C1.1 Current Rate Riders'!H23","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J23","v":0},{"$f":"'C1.1 Current Rate Riders'!K23","v":0},{"$f":"'C1.1 Current Rate Riders'!L23","v":0},12.39,3.7000000000000002E-3,{"$f":"'B1.1 Current Distribution Rates'!E23","v":21.641804519999994},{"$f":"'B1.1 Current Distribution Rates'!F23","v":25.211620175573994},{"$f":"'B1.1 Current Distribution Rates'!G23","v":19.481952428903998},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C24","v":"RATE 5 - Interruptible Peaking Contract Rate"},23.260899999999999,{"$f":"'B1.1 Current Distribution Rates'!L24","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E24","v":0.02},{"$f":"'C1.1 Current Rate Riders'!F24","v":0.4355},{"$f":"'C1.1 Current Rate Riders'!H24","v":0},null,{"$f":"'C1.1 Current Rate Riders'!J24","v":0},{"$f":"'C1.1 Current Rate Riders'!K24","v":0},{"$f":"'C1.1 Current Rate Riders'!L24","v":0},12.39,3.7000000000000002E-3,{"$f":"'B1.1 Current Distribution Rates'!E24","v":205.59714293999997},{"$f":"'B1.1 Current Distribution Rates'!J24","v":8.2482000000000006},{"$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},{"$f":"'C1.1 Current Rate Riders'!G25","v":0},{"$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":""},3.7000000000000002E-3,{"$f":"'B1.1 Current Distribution Rates'!E25","v":66255.3},{"$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":23.260899999999999},{"$f":"'E1.1 Proposed Dist Rates '!L16","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},{"$f":"'F1.4 Proposed Rate Riders'!I13","v":0},{"$f":"'F1.4 Proposed Rate Riders'!J13","v":0},{"$f":"K6","v":0},{"$f":"L6","v":0},{"$f":"M6","v":12.39},{"$f":"N6","v":3.7000000000000002E-3},{"$f":"'E1.1 Proposed Dist Rates '!E16","v":20.5},{"$f":"'E1.1 Proposed Dist Rates '!F16","v":14.534066197121842},{"$f":"'E1.1 Proposed Dist Rates '!G16","v":11.68105549850714},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"D7","v":23.260899999999999},{"$f":"'E1.1 Proposed Dist Rates '!L17","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},{"$f":"'F1.4 Proposed Rate Riders'!I14","v":0},{"$f":"'F1.4 Proposed Rate Riders'!J14","v":0},{"$f":"K7","v":0},0,{"$f":"M$20","v":12.39},{"$f":"N$20","v":3.7000000000000002E-3},{"$f":"'E1.1 Proposed Dist Rates '!E17","v":20.5},{"$f":"'E1.1 Proposed Dist Rates '!F17","v":14.534066197121842},{"$f":"'E1.1 Proposed Dist Rates '!G17","v":11.68105549850714},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial",{"$f":"D8","v":23.260899999999999},{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},{"$f":"'F1.4 Proposed Rate Riders'!I15","v":0},{"$f":"'F1.4 Proposed Rate Riders'!J15","v":0},0,0,{"$f":"M$20","v":12.39},3.7000000000000002E-3,{"$f":"'E1.1 Proposed Dist Rates '!E18","v":20.5},{"$f":"'E1.1 Proposed Dist Rates '!F18","v":14.534066197121842},{"$f":"'E1.1 Proposed Dist Rates '!G18","v":11.68105549850714},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",23.260899999999999,{"$f":"'E1.1 Proposed Dist Rates '!L19","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,{"$f":"'F1.4 Proposed Rate Riders'!J16","v":0},0,0,12.39,3.7000000000000002E-3,{"$f":"'E1.1 Proposed Dist Rates '!E19","v":22.594043918879994},{"$f":"'E1.1 Proposed Dist Rates '!F19","v":18.736562800609619},{"$f":"'E1.1 Proposed Dist Rates '!H19","v":9.6948783051522156},{"$f":"'E1.1 Proposed Dist Rates '!I19","v":7.6670628634327391},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",23.260899999999999,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,{"$f":"'F1.4 Proposed Rate Riders'!J17","v":0},0,0,12.39,3.7000000000000002E-3,{"$f":"'E1.1 Proposed Dist Rates '!E20","v":22.594043918879994},{"$f":"'E1.1 Proposed Dist Rates '!F20","v":23.617102227526885},{"$f":"'E1.1 Proposed Dist Rates '!H20","v":16.047306723164922},{"$f":"'E1.1 Proposed Dist Rates '!I20","v":17.273033605764162},{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",23.260899999999999,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,{"$f":"'F1.4 Proposed Rate Riders'!J18","v":0},0,0,12.39,3.7000000000000002E-3,{"$f":"'E1.1 Proposed Dist Rates '!E21","v":225.94043918879999},{"$f":"'E1.1 Proposed Dist Rates '!J21","v":4.0681705778139383},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'E1.1 Proposed Dist Rates '!K21","v":32.871396676260943}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",23.260899999999999,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,{"$f":"'F1.4 Proposed Rate Riders'!J19","v":0},0,0,12.39,3.7000000000000002E-3,{"$f":"'E1.1 Proposed Dist Rates '!E22","v":22.594043918879994},{"$f":"'E1.1 Proposed Dist Rates '!F22","v":20.632203085403649},{"$f":"'E1.1 Proposed Dist Rates '!G22","v":12.659103897089681},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",23.260899999999999,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,{"$f":"'F1.4 Proposed Rate Riders'!J20","v":0},0,0,12.39,3.7000000000000002E-3,{"$f":"'E1.1 Proposed Dist Rates '!E23","v":22.594043918879994},{"$f":"'E1.1 Proposed Dist Rates '!F23","v":26.320931463299249},{"$f":"'E1.1 Proposed Dist Rates '!G23","v":20.339158335775775},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",23.260899999999999,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,{"$f":"'F1.4 Proposed Rate Riders'!J21","v":0},0,0,12.39,3.7000000000000002E-3,{"$f":"'E1.1 Proposed Dist Rates '!E24","v":214.64341722935998},{"$f":"'E1.1 Proposed Dist Rates '!J24","v":8.6111208000000001},{"$f":"\"\"","v":""},{"$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$17","v":{"$error":"#DIV/0!"}},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'C1.1 Current Rate Riders'!K39","v":0},{"$f":"'C1.1 Current Rate Riders'!L39","v":0},{"$f":"\"\"","v":""},3.7000000000000002E-3,{"$f":"'E1.1 Proposed Dist Rates '!E25","v":69170.533200000005},{"$f":"\"\"","v":""},{"$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":2067.376984076288},{"$f":"SUM($P34:$R34)","v":2067.376984076288},{"$f":"$O34","v":12},{"$f":"SUM($P34:$R34)","v":2067.376984076288},2067.376984076288,{"$f":"$O34","v":12},2067.376984076288,{"$f":"$O34","v":12},{"$f":"$O34","v":12},{"$f":"SUM($P34:$R34)","v":2067.376984076288},{"$f":"SUM($P34:$R34)","v":2067.376984076288},12,{"$f":"'B1.2 Billing Determinants'!F16/'B1.2 Billing Determinants'!$E16","v":2034.81937491445},{"$f":"'B1.2 Billing Determinants'!G16/'B1.2 Billing Determinants'!$E16","v":32.557609161837838},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"SUM($P35:$R35)","v":10816.142151675485},10816.142151675485,{"$f":"$O35","v":12},10816.142151675485,10816.142151675485,12,10816.142151675485,12,12,10816.142151675485,10816.142151675485,12,{"$f":"'B1.2 Billing Determinants'!F17/'B1.2 Billing Determinants'!$E17","v":4746.5121693121691},{"$f":"'B1.2 Billing Determinants'!G17/'B1.2 Billing Determinants'!$E17","v":6069.6299823633153},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial",30334.027272727271,30334.027272727271,12,30334.027272727271,30334.027272727271,12,30334.027272727271,12,12,30334.027272727271,30334.027272727271,12,{"$f":"'B1.2 Billing Determinants'!F18/'B1.2 Billing Determinants'!$E18","v":6408.3207792207795},{"$f":"'B1.2 Billing Determinants'!G18/'B1.2 Billing Determinants'!$E18","v":23925.706493506492},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",9583.0942307692312,9583.0942307692312,7,9583.0942307692312,9583.0942307692312,7,9583.0942307692312,7,7,9583.0942307692312,9583.0942307692312,7,{"$f":"'B1.2 Billing Determinants'!F19/'B1.2 Billing Determinants'!$E19","v":1271.8653846153845},{"$f":"'B1.2 Billing Determinants'!H19/'B1.2 Billing Determinants'!$E19","v":6892.209615384616},{"$f":"'B1.2 Billing Determinants'!I19/'B1.2 Billing Determinants'!$E19","v":1419.0192307692307},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",6327.5750000000007,6327.5750000000007,5,6327.5750000000007,6327.5750000000007,5,6327.5750000000007,5,5,6327.5750000000007,6327.5750000000007,5,{"$f":"'B1.2 Billing Determinants'!F20/'B1.2 Billing Determinants'!$E20","v":1301.7192307692308},{"$f":"'B1.2 Billing Determinants'!H20/'B1.2 Billing Determinants'!$E20","v":4826.3865384615383},{"$f":"'B1.2 Billing Determinants'!I20/'B1.2 Billing Determinants'!$E20","v":199.46923076923076},{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",311963.02,311963.02,12,311963.02,311963.02,12,311963.02,12,12,311963.02,311963.02,12,{"$f":"'B1.2 Billing Determinants'!J21/'B1.2 Billing Determinants'!E21","v":311963.02},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'B1.2 Billing Determinants'!K21/'B1.2 Billing Determinants'!E21","v":42813.440000000002}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",37006.007317073178,37006.007317073178,9,37006.007317073178,37006.007317073178,9,37006.007317073178,9,9,37006.007317073178,37006.007317073178,9,{"$f":"'B1.2 Billing Determinants'!F22/'B1.2 Billing Determinants'!$E22","v":2542.8780487804879},{"$f":"'B1.2 Billing Determinants'!G22/'B1.2 Billing Determinants'!$E22","v":34463.129268292687},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",2949.9,2949.9,3,2949.9,2949.9,3,2949.9,3,3,2949.9,2949.9,3,{"$f":"'B1.2 Billing Determinants'!F23/'B1.2 Billing Determinants'!$E23","v":657.40975609756094},{"$f":"'B1.2 Billing Determinants'!G23/'B1.2 Billing Determinants'!$E23","v":2292.490243902439},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",149462.35,149462.35,12,149462.35,149462.35,12,149462.35,12,12,149462.35,149462.35,12,{"$f":"'B1.2 Billing Determinants'!J24/'B1.2 Billing Determinants'!E24","v":149462.35},{"$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":61555492},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-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Information"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Name","EPCOR Natural Gas Limited Partnership"]
[]
[null,null,"OEB Application Number","EB-2023-0160 Exhibit A - 2024 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-2023-0160 Exhibit A - 2024 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,19.5,13.9823,11.2376,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"E16","v":19.5},13.9823,11.2376,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"E17","v":19.5},13.9823,11.2376,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,21.641804519999994,17.9468992343004,null,9.286281901486797,7.3439299458167993,null,null,4.3499999999999997E-2]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,21.641804519999994,22.621745428665598,null,15.370983451307398,16.545051346517397,null,null,4.3499999999999997E-2]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,216.41804519999997,null,null,null,null,3.8967151128485997,31.486012142012399,4.3499999999999997E-2,8.2408000000000001,11.374700000000001]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,21.641804519999994,19.762646633528398,12.1255784454882,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,21.641804519999994,25.211620175573994,19.481952428903998,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,205.59714293999997,null,null,null,null,{"$f":"AVERAGE(M24:N24)","v":8.2482000000000006},1,4.3499999999999997E-2,6.4707999999999997,10.025600000000001]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,66255.3,null,null,null,null,0,0,null,0,0]
[]
[null,null,"1 Placeholder rate for average application"]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"B1.1 Current Distribution Rates"}]

{"sheet":"B1.2 Billing Determinants","index":3,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Billing Determinants - Actuals January 1, 2022 to December 31, 2022"]
[]
[]
[]
[]
[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,9132.0833333333339,18582140.100000001,297318.8,null,null,null,null,18850616.900000002]
[null,null,"RATE 1 - General Service Rate - Commercial",null,567,2691272.4,3441480.1999999997,null,null,null,null,5778126.1000000006]
[null,null,"RATE 1 - General Service Rate - Industrial",null,77,493440.7,1842279.4,null,null,null,null,2137570.5]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,52,66137,null,358394.9,73789,null,null,498320.9]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,52,67689.399999999994,null,250972.1,10372.4,null,null,329033.90000000002]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,5,null,null,null,null,1559815.1,214067.20000000001,1420205.2]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,41,104258,1412988.3,null,null,null,null,1517246.3]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,41,26953.8,93992.1,null,null,null,null,120945.90000000001]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,4,null,null,null,null,597849.4,null,597849.4]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,1,null,null,null,null,61555492,2505600]
[null,null,null,null,{"$f":"SUM(E16:E19,E21:E22,E24:E25)","v":9879.0833333333339},{"$f":"SUM(F16:F25)","v":22031891.399999999},7088058.7999999989,609367,84161.4,63713156.5,2719667.2,31249915.099999998,{"$f":"SUM(M16:M25)","v":0},{"$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-2023-0160 Exhibit A - 2024 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,{"$f":"'B1.1 Current Distribution Rates'!E16*'B1.2 Billing Determinants'!E16*12","v":2136907.5},{"$f":"'B1.1 Current Distribution Rates'!F16*'B1.2 Billing Determinants'!F16/100","v":2598210.5752023002},{"$f":"'B1.1 Current Distribution Rates'!G16*'B1.2 Billing Determinants'!G16/100","v":33411.4974688},{"$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":8200.0183515000008},{"$f":"'B1.1 Current Distribution Rates'!M16*'B1.2 Billing Determinants'!M16/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N16*'B1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":4776729.5910226004}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'B1.1 Current Distribution Rates'!E17*'B1.2 Billing Determinants'!E17*12","v":132678},{"$f":"'B1.1 Current Distribution Rates'!F17*'B1.2 Billing Determinants'!F17/100","v":376301.78078520001},{"$f":"'B1.1 Current Distribution Rates'!G17*'B1.2 Billing Determinants'!G17/100","v":386739.77895519999},{"$f":"'B1.1 Current Distribution Rates'!H17*'B1.2 Billing Determinants'!H17/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L17*'B1.2 Billing Determinants'!L17/100","v":2513.4848535000001},{"$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":898233.04459389998}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'B1.1 Current Distribution Rates'!E18*'B1.2 Billing Determinants'!E18*12","v":18018},{"$f":"'B1.1 Current Distribution Rates'!F18*'B1.2 Billing Determinants'!F18/100","v":68994.358996100011},{"$f":"'B1.1 Current Distribution Rates'!G18*'B1.2 Billing Determinants'!G18/100","v":207027.98985440002},{"$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":929.84316749999994},{"$f":"'B1.1 Current Distribution Rates'!M18*'B1.2 Billing Determinants'!M18/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N18*'B1.2 Billing Determinants'!N18/100","v":0},{"$f":"SUM(E18:N18)","v":294970.192018}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'B1.1 Current Distribution Rates'!E19*'B1.2 Billing Determinants'!E19*7","v":7877.6168452799975},{"$f":"'B1.1 Current Distribution Rates'!F19*'B1.2 Billing Determinants'!F19/100","v":11869.540746589257},{"$f":"'B1.1 Current Distribution Rates'!G19*'B1.2 Billing Determinants'!G19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H19*'B1.2 Billing Determinants'!H19/100","v":33281.560734551706},{"$f":"'B1.1 Current Distribution Rates'!I19*'B1.2 Billing Determinants'!I19/100","v":5419.0124677187578},{"$f":"'B1.1 Current Distribution Rates'!J19*'B1.2 Billing Determinants'!J19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K19*'B1.2 Billing Determinants'!K19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L19*'B1.2 Billing Determinants'!L19/100","v":216.76959149999999},{"$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":58664.500385639716}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'B1.1 Current Distribution Rates'!E20*'B1.2 Billing Determinants'!E20*5","v":5626.8691751999986},{"$f":"'B1.1 Current Distribution Rates'!F20*'B1.2 Billing Determinants'!F20/100","v":15312.523750191171},{"$f":"'B1.1 Current Distribution Rates'!G20*'B1.2 Billing Determinants'!G20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H20*'B1.2 Billing Determinants'!H20/100","v":38576.879958398655},{"$f":"'B1.1 Current Distribution Rates'!I20*'B1.2 Billing Determinants'!I20/100","v":1716.1189058661705},{"$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":143.12974650000001},{"$f":"'B1.1 Current Distribution Rates'!M20*'B1.2 Billing Determinants'!M20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N20*'B1.2 Billing Determinants'!N20/100","v":0},{"$f":"SUM(E20:N20)","v":61375.521536155997}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'B1.1 Current Distribution Rates'!E21*'B1.2 Billing Determinants'!E21*12","v":12985.082711999998},{"$f":"'B1.1 Current Distribution Rates'!F21*'B1.2 Billing Determinants'!F21/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!J21*'B1.2 Billing Determinants'!J21/100","v":60781.550734194498},{"$f":"'B1.1 Current Distribution Rates'!K21*'B1.2 Billing Determinants'!K21/100","v":67401.224584065974},{"$f":"'B1.1 Current Distribution Rates'!L21*'B1.2 Billing Determinants'!L21/100","v":617.78926199999989},{"$f":"'B1.1 Current Distribution Rates'!M21*'B1.2 Billing Determinants'!M21/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N21*'B1.2 Billing Determinants'!N21/100","v":0},141785.64729226049]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'B1.1 Current Distribution Rates'!E22*'B1.2 Billing Determinants'!E22*9","v":7985.8258678799984},{"$f":"'B1.1 Current Distribution Rates'!F22*'B1.2 Billing Determinants'!F22/100","v":20604.140127184037},{"$f":"'B1.1 Current Distribution Rates'!G22*'B1.2 Billing Determinants'!G22/100","v":171333.00474207013},{"$f":"'B1.1 Current Distribution Rates'!H22*'B1.2 Billing Determinants'!H22/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L22*'B1.2 Billing Determinants'!L22/100","v":660.0021405},{"$f":"'B1.1 Current Distribution Rates'!M22*'B1.2 Billing Determinants'!M22/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N22*'B1.2 Billing Determinants'!N22/100","v":0},200582.97287763417]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'B1.1 Current Distribution Rates'!E23*'B1.2 Billing Determinants'!E23*3","v":2661.9419559599992},{"$f":"'B1.1 Current Distribution Rates'!F23*'B1.2 Billing Determinants'!F23/100","v":6795.4896788838632},{"$f":"'B1.1 Current Distribution Rates'!G23*'B1.2 Billing Determinants'!G23/100","v":18311.496208927874},{"$f":"'B1.1 Current Distribution Rates'!H23*'B1.2 Billing Determinants'!H23/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L23*'B1.2 Billing Determinants'!L23/100","v":52.611466499999999},{"$f":"'B1.1 Current Distribution Rates'!M23*'B1.2 Billing Determinants'!M23/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N23*'B1.2 Billing Determinants'!N23/100","v":0},27821.539310271735]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'B1.1 Current Distribution Rates'!E24*'B1.2 Billing Determinants'!E24*12","v":9868.6628611199994},{"$f":"'B1.1 Current Distribution Rates'!F24*'B1.2 Billing Determinants'!F24/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!J24*'B1.2 Billing Determinants'!J24/100","v":49311.81421080001},{"$f":"'B1.1 Current Distribution Rates'!K24*'B1.2 Billing Determinants'!K24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L24*'B1.2 Billing Determinants'!L24/100","v":260.06448899999998},{"$f":"'B1.1 Current Distribution Rates'!M24*'B1.2 Billing Determinants'!M24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N24*'B1.2 Billing Determinants'!N24/100","v":0},59440.541560920006]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'B1.1 Current Distribution Rates'!E25*'B1.2 Billing Determinants'!E25*12","v":795063.60000000009},{"$f":"'B1.1 Current Distribution Rates'!F25*'B1.2 Billing Determinants'!F25/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!N25*'B1.2 Billing Determinants'!N25/100","v":0},795063.60000000009]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":3129673.0994174397},{"$f":"SUM(F16:F25)","v":3098088.4092864483},816823.7672293979,71858.44069295036,7135.131373584928,110093.36494499451,67401.224584065974,13593.713068500003,0,0,7314667.1505973805]
[]
[]
[null,null,{"$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-2023-0160 Exhibit A - 2024 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 2023-Dec 2023 ","Jan 2023-Dec 2023 ","Effective for 12 months","Effective for 12 months","Jan 2023-Dec 2023 ","Jan 2023-Dec 2023 ","April 2023-Mar 2024","April 2023-Mar 2024"]
[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,0.02,0.4355,0]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"E16","v":0.02},{"$f":"F16","v":0.4355},0]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"E17","v":0.02},0.4355,0]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,0.02,0.4355,0]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,0.02,0.4355,0]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,0.02,0.4355,0]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,0.02,0.4355,0]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,0.02,0.4355,0]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,0.02,0.4355,0]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,null,null,null,{"$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-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 1 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,4.8000000000000001E-2]
[null,null,"Less Productivity",null,0]
[null,null,"Less Stretch Factor",null,4.0000000000000001E-3]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":4.3999999999999997E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)","2020 Rate including previously disallowed ratebase","Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E16","v":19.5},null,{"$f":"E14","v":4.3999999999999997E-2},{"$f":"E17*(1+G17)","v":20.358000000000001},{"$f":"SUM('B1.2 Billing Determinants'!E16:E18)","v":9776.0833333333339},{"$f":"H17*I17*12","v":2388258.054},"Change",{"$f":"E17+1","v":20.5},{"$f":"I17*L17*12","v":2404916.5}]
[null,null,"Delivery\nFirst 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!F16","v":13.9823},null,{"$f":"E14","v":4.3999999999999997E-2},{"$f":"E18*(1+G18)","v":14.597521200000001},{"$f":"SUM('B1.2 Billing Determinants'!F16:F18)","v":21766853.199999999},{"$f":"H18*I18/100","v":3177421.0104428786},"Change",{"$f":"M18/I18*100","v":14.534066197121842},{"$f":"(J$21-M$17-M$20)*J18/(J$21-J$17-J$20)","v":3163608.853118334}]
[null,null,"Delivery\nOver 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!G16","v":11.2376},null,{"$f":"E14","v":4.3999999999999997E-2},11.732054400000001,{"$f":"SUM('B1.2 Billing Determinants'!G16:G18)","v":5581078.3999999994},{"$f":"H19*I19/100","v":654775.15399464953},"Change",{"$f":"M19/I19*100","v":11.68105549850714},{"$f":"(J$21-M$17-M$20)*J19/(J$21-J$17-J$20)","v":651928.86531919427}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L16","v":4.3499999999999997E-2},null,0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L16:L18)","v":26766313.500000004},{"$f":"H20*I20/100","v":11643.346372500002},"No Change",{"$f":"E20","v":4.3499999999999997E-2},{"$f":"I20*L20/100","v":11643.346372500002}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":6232097.5648100283},null,null,{"$f":"SUM(M17:M20)","v":6232097.5648100283}]
[]
[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-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 2 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":4.8000000000000001E-2}]
[null,null,"Less Productivity",null,{"$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":4.3999999999999997E-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":21.641804519999994},null,{"$f":"$E$14","v":4.3999999999999997E-2},{"$f":"E17*(1+G17)","v":22.594043918879994},{"$f":"'B1.2 Billing Determinants'!E19","v":52},{"$f":"H17*I17*12","v":14098.683405381118},"Change",{"$f":"E17*(1+G17)","v":22.594043918879994},{"$f":"I17*L17*12","v":14098.683405381118}]
[null,null,"Delivery First 1,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!F19","v":17.9468992343004},null,{"$f":"$E$14","v":4.3999999999999997E-2},{"$f":"E18*(1+G18)","v":18.736562800609619},{"$f":"'B1.2 Billing Determinants'!F19","v":66137},{"$f":"H18*I18/100","v":12391.800539439184},"Change",{"$f":"E18*(1+G18)","v":18.736562800609619},{"$f":"L18*I18/100","v":12391.800539439184}]
[null,null,"Delivery Next 24,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!H19","v":9.286281901486797},null,4.3999999999999997E-2,{"$f":"E19*(1+G19)","v":9.6948783051522156},{"$f":"'B1.2 Billing Determinants'!H19","v":358394.9},{"$f":"H19*I19/100","v":34745.94940687198},"Change",9.6948783051522156,{"$f":"L19*I19/100","v":34745.94940687198}]
[null,null,"Delivery Over 25,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!I19","v":7.3439299458167993},null,4.3999999999999997E-2,7.6670628634327391,{"$f":"'B1.2 Billing Determinants'!I19","v":73789},5657.4490162983839,"Change",7.6670628634327391,5657.4490162983839]
[null,null,"Delivery First 1,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F20","v":22.621745428665598},null,4.3999999999999997E-2,23.617102227526885,{"$f":"'B1.2 Billing Determinants'!F20","v":67689.399999999994},15986.274795199581,"Change",23.617102227526885,15986.274795199581]
[null,null,"Delivery Next 24,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!H20","v":15.370983451307398},null,4.3999999999999997E-2,16.047306723164922,{"$f":"'B1.2 Billing Determinants'!H20","v":250972.1},40274.262676568193,"Change",16.047306723164922,40274.262676568193]
[null,null,"Delivery Over 25,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!I20","v":16.545051346517397},null,4.3999999999999997E-2,17.273033605764162,{"$f":"'B1.2 Billing Determinants'!I20","v":10372.4},1791.6281377242819,"Change",17.273033605764162,1791.6281377242819]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L19","v":4.3499999999999997E-2},null,0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L19:L20)","v":827354.8},359.899338,"No Change",4.3499999999999997E-2,{"$f":"I24*L24/100","v":359.899338}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J24)","v":125305.94731548273},null,null,{"$f":"SUM(M17:M24)","v":125305.94731548273}]
[]
[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-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 3 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":4.8000000000000001E-2}]
[null,null,"Less Productivity",null,{"$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":4.3999999999999997E-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":216.41804519999997},null,{"$f":"E14","v":4.3999999999999997E-2},{"$f":"E17*(1+G17)","v":225.94043918879999},{"$f":"'B1.2 Billing Determinants'!E21","v":5},{"$f":"H17*I17*12","v":13556.426351327998},"Change",{"$f":"E17*(1+G17)","v":225.94043918879999},{"$f":"I17*L17*12","v":13556.426351327998}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J21","v":3.8967151128485997},null,{"$f":"E14","v":4.3999999999999997E-2},{"$f":"E18*(1+G18)","v":4.0681705778139383},{"$f":"'B1.2 Billing Determinants'!J21","v":1559815.1},{"$f":"H18*I18/100","v":63455.938966499067},"Change",{"$f":"E18*(1+G18)","v":4.0681705778139383},{"$f":"L18*I18/100","v":63455.938966499067}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K21","v":31.486012142012399},null,{"$f":"E14","v":4.3999999999999997E-2},{"$f":"E19*(1+G19)","v":32.871396676260943},{"$f":"'B1.2 Billing Determinants'!K21","v":214067.20000000001},{"$f":"H19*I19/100","v":70366.878465764865},"Change",32.871396676260943,{"$f":"L19*I19/100","v":70366.878465764865}]
[null,null,"Commodity",null,{"$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":1420205.2},{"$f":"H20*I20/100","v":617.78926199999989},"No Change",4.3499999999999997E-2,{"$f":"I20*L20/100","v":617.78926199999989}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":147997.03304559193},null,null,{"$f":"SUM(M17:M20)","v":147997.03304559193}]
[]
[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-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 4 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":4.8000000000000001E-2}]
[null,null,"Less Productivity",null,{"$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":4.3999999999999997E-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":21.641804519999994},null,{"$f":"$E$14","v":4.3999999999999997E-2},{"$f":"E17*(1+G17)","v":22.594043918879994},{"$f":"'B1.2 Billing Determinants'!E22","v":41},{"$f":"H17*I17*12","v":11116.269608088958},"Change",{"$f":"E17*(1+G17)","v":22.594043918879994},{"$f":"I17*L17*12","v":11116.269608088958}]
[null,null,"Delivery First 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!F22","v":19.762646633528398},null,{"$f":"$E$14","v":4.3999999999999997E-2},{"$f":"E18*(1+G18)","v":20.632203085403649},{"$f":"'B1.2 Billing Determinants'!F22","v":104258},{"$f":"H18*I18/100","v":21510.722292780134},"Change",{"$f":"E18*(1+G18)","v":20.632203085403649},{"$f":"L18*I18/100","v":21510.722292780134}]
[null,null,"Delivery Over 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!G22","v":12.1255784454882},null,4.3999999999999997E-2,12.659103897089681,{"$f":"'B1.2 Billing Determinants'!G22","v":1412988.3},{"$f":"H19*I19/100","v":178871.65695072123},"Change",12.659103897089681,{"$f":"L19*I19/100","v":178871.65695072123}]
[null,null,"Delivery First 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F23","v":25.211620175573994},null,4.3999999999999997E-2,26.320931463299249,{"$f":"'B1.2 Billing Determinants'!F23","v":26953.8},{"$f":"H20*I20/100","v":7094.4912247547527},"Change",26.320931463299249,7094.4912247547527]
[null,null,"Delivery Over 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!G23","v":19.481952428903998},null,4.3999999999999997E-2,20.339158335775775,{"$f":"'B1.2 Billing Determinants'!G23","v":93992.1},{"$f":"H21*I21/100","v":19117.202042120702},"Change",20.339158335775775,19117.202042120702]
[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":1638192.2},{"$f":"H22*I22/100","v":712.61360699999989},"No Change",4.3499999999999997E-2,712.61360699999989]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J22)","v":238422.95572546578},null,null,{"$f":"SUM(M17:M22)","v":238422.95572546578}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 5 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":4.8000000000000001E-2}]
[null,null,"Less Productivity",null,{"$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":4.3999999999999997E-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":205.59714293999997},null,{"$f":"E14","v":4.3999999999999997E-2},{"$f":"E17*(1+G17)","v":214.64341722935998},{"$f":"'B1.2 Billing Determinants'!E24","v":4},{"$f":"H17*I17*12","v":10302.884027009279},"Change",{"$f":"E17*(1+G17)","v":214.64341722935998},{"$f":"I17*L17*12","v":10302.884027009279}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J24","v":8.2482000000000006},null,{"$f":"E14","v":4.3999999999999997E-2},{"$f":"E18*(1+G18)","v":8.6111208000000001},{"$f":"'B1.2 Billing Determinants'!J24","v":597849.4},{"$f":"H18*I18/100","v":51481.534036075202},"Change",{"$f":"E18*(1+G18)","v":8.6111208000000001},{"$f":"I18*L18/100","v":51481.534036075202}]
[null,null,"Commodity",null,{"$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":597849.4},{"$f":"H19*I19/100","v":260.06448899999998},"No Change",4.3499999999999997E-2,{"$f":"I19*L19/100","v":260.06448899999998}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J19)","v":62044.482552084475},null,null,{"$f":"SUM(M17:M19)","v":62044.482552084475}]
[]
[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-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 6 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":4.8000000000000001E-2}]
[null,null,"Less Productivity",null,{"$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":4.3999999999999997E-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":66255.3},null,{"$f":"E14","v":4.3999999999999997E-2},{"$f":"E17*(1+G17)","v":69170.533200000005},{"$f":"'B1.2 Billing Determinants'!E25","v":1},{"$f":"H17*I17*12","v":830046.39840000006},"Change",{"$f":"H17","v":69170.533200000005},{"$f":"I17*L17*12","v":830046.39840000006}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J25","v":0},null,{"$f":"E14","v":4.3999999999999997E-2},{"$f":"F18*(1+G18)","v":0},{"$f":"'B1.2 Billing Determinants'!J25","v":61555492},{"$f":"H18*I18/100","v":0},"No Change",null,{"$f":"J20-M17-M19","v":0}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K25","v":0},null,{"$f":"E14","v":4.3999999999999997E-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":830046.39840000006},null,null,{"$f":"SUM(M17:M19)","v":830046.39840000006}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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-2023-0160 Exhibit A - 2024 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,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":20.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":14.534066197121842},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.68105549850714},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":20.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":14.534066197121842},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.68105549850714},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":20.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":14.534066197121842},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.68105549850714},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'D1.2 Rate 2 Adjustment'!L17","v":22.594043918879994},{"$f":"'D1.2 Rate 2 Adjustment'!L18","v":18.736562800609619},null,{"$f":"'D1.2 Rate 2 Adjustment'!L19","v":9.6948783051522156},{"$f":"'D1.2 Rate 2 Adjustment'!L20","v":7.6670628634327391},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":22.594043918879994},{"$f":"'D1.2 Rate 2 Adjustment'!L21","v":23.617102227526885},null,{"$f":"'D1.2 Rate 2 Adjustment'!L22","v":16.047306723164922},{"$f":"'D1.2 Rate 2 Adjustment'!L23","v":17.273033605764162},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!L24","v":4.3499999999999997E-2}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'D1.3 Rate 3 Adjustment'!L17","v":225.94043918879999},null,null,null,null,{"$f":"'D1.3 Rate 3 Adjustment'!L18","v":4.0681705778139383},{"$f":"'D1.3 Rate 3 Adjustment'!L19","v":32.871396676260943},{"$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$14)","v":8.6033951999999996},{"$f":"'B1.1 Current Distribution Rates'!N21*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":11.875186800000002}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'D1.4 Rate 4 Adjustment'!L17","v":22.594043918879994},{"$f":"'D1.4 Rate 4 Adjustment'!L18","v":20.632203085403649},{"$f":"'D1.4 Rate 4 Adjustment'!L19","v":12.659103897089681},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":22.594043918879994},{"$f":"'D1.4 Rate 4 Adjustment'!L20","v":26.320931463299249},{"$f":"'D1.4 Rate 4 Adjustment'!L21","v":20.339158335775775},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":214.64341722935998},null,null,null,null,{"$f":"'D1.5 Rate 5 Adjustment'!L18","v":8.6111208000000001},1,{"$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$14)","v":6.7555151999999996},{"$f":"'B1.1 Current Distribution Rates'!N24*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":10.466726400000001}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'D1.6 Rate 6 Adjustment'!L17","v":69170.533200000005},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-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.2 Billing Determinants'!C10","v":"Billing Determinants - Actuals January 1, 2022 to December 31, 2022"}]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'B1.2 Billing Determinants'!E16","v":9132.0833333333339},{"$f":"'B1.2 Billing Determinants'!F16","v":18582140.100000001},{"$f":"'B1.2 Billing Determinants'!G16","v":297318.8},{"$f":"'B1.2 Billing Determinants'!H16","v":0},{"$f":"'B1.2 Billing Determinants'!I16","v":0},{"$f":"'B1.2 Billing Determinants'!J16","v":0},{"$f":"'B1.2 Billing Determinants'!K16","v":0},{"$f":"'B1.2 Billing Determinants'!L16","v":18850616.900000002},{"$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":567},{"$f":"'B1.2 Billing Determinants'!F17","v":2691272.4},{"$f":"'B1.2 Billing Determinants'!G17","v":3441480.1999999997},{"$f":"'B1.2 Billing Determinants'!H17","v":0},{"$f":"'B1.2 Billing Determinants'!I17","v":0},{"$f":"'B1.2 Billing Determinants'!J17","v":0},{"$f":"'B1.2 Billing Determinants'!K17","v":0},{"$f":"'B1.2 Billing Determinants'!L17","v":5778126.1000000006},{"$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":77},{"$f":"'B1.2 Billing Determinants'!F18","v":493440.7},{"$f":"'B1.2 Billing Determinants'!G18","v":1842279.4},{"$f":"'B1.2 Billing Determinants'!H18","v":0},{"$f":"'B1.2 Billing Determinants'!I18","v":0},{"$f":"'B1.2 Billing Determinants'!J18","v":0},{"$f":"'B1.2 Billing Determinants'!K18","v":0},{"$f":"'B1.2 Billing Determinants'!L18","v":2137570.5},{"$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":52},{"$f":"'B1.2 Billing Determinants'!F19","v":66137},{"$f":"'B1.2 Billing Determinants'!G19","v":0},{"$f":"'B1.2 Billing Determinants'!H19","v":358394.9},{"$f":"'B1.2 Billing Determinants'!I19","v":73789},{"$f":"'B1.2 Billing Determinants'!J19","v":0},{"$f":"'B1.2 Billing Determinants'!K19","v":0},{"$f":"'B1.2 Billing Determinants'!L19","v":498320.9},{"$f":"'B1.2 Billing Determinants'!M19","v":0},{"$f":"'B1.2 Billing Determinants'!N19","v":0}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'B1.2 Billing Determinants'!E20","v":52},{"$f":"'B1.2 Billing Determinants'!F20","v":67689.399999999994},{"$f":"'B1.2 Billing Determinants'!G20","v":0},{"$f":"'B1.2 Billing Determinants'!H20","v":250972.1},{"$f":"'B1.2 Billing Determinants'!I20","v":10372.4},{"$f":"'B1.2 Billing Determinants'!J20","v":0},{"$f":"'B1.2 Billing Determinants'!K20","v":0},{"$f":"'B1.2 Billing Determinants'!L20","v":329033.90000000002},{"$f":"'B1.2 Billing Determinants'!M20","v":0},{"$f":"'B1.2 Billing Determinants'!N20","v":0}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'B1.2 Billing Determinants'!E21","v":5},{"$f":"'B1.2 Billing Determinants'!F21","v":0},{"$f":"'B1.2 Billing Determinants'!G21","v":0},{"$f":"'B1.2 Billing Determinants'!H21","v":0},{"$f":"'B1.2 Billing Determinants'!I21","v":0},{"$f":"'B1.2 Billing Determinants'!J21","v":1559815.1},{"$f":"'B1.2 Billing Determinants'!K21","v":214067.20000000001},{"$f":"'B1.2 Billing Determinants'!L21","v":1420205.2},{"$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},{"$f":"'B1.2 Billing Determinants'!F22","v":104258},{"$f":"'B1.2 Billing Determinants'!G22","v":1412988.3},{"$f":"'B1.2 Billing Determinants'!H22","v":0},{"$f":"'B1.2 Billing Determinants'!I22","v":0},{"$f":"'B1.2 Billing Determinants'!J22","v":0},{"$f":"'B1.2 Billing Determinants'!K22","v":0},{"$f":"'B1.2 Billing Determinants'!L22","v":1517246.3},{"$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},{"$f":"'B1.2 Billing Determinants'!F23","v":26953.8},{"$f":"'B1.2 Billing Determinants'!G23","v":93992.1},{"$f":"'B1.2 Billing Determinants'!H23","v":0},{"$f":"'B1.2 Billing Determinants'!I23","v":0},{"$f":"'B1.2 Billing Determinants'!J23","v":0},{"$f":"'B1.2 Billing Determinants'!K23","v":0},{"$f":"'B1.2 Billing Determinants'!L23","v":120945.90000000001},{"$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},{"$f":"'B1.2 Billing Determinants'!J24","v":597849.4},{"$f":"'B1.2 Billing Determinants'!K24","v":0},{"$f":"'B1.2 Billing Determinants'!L24","v":597849.4},{"$f":"'B1.2 Billing Determinants'!M24","v":0},{"$f":"'B1.2 Billing Determinants'!N24","v":0}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'B1.2 Billing Determinants'!E25","v":1},{"$f":"'B1.2 Billing Determinants'!F25","v":0},{"$f":"'B1.2 Billing Determinants'!G25","v":0},{"$f":"'B1.2 Billing Determinants'!H25","v":0},{"$f":"'B1.2 Billing Determinants'!I25","v":0},{"$f":"'B1.2 Billing Determinants'!J25","v":61555492},{"$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":9879.0833333333339},{"$f":"SUM(F16:F25)","v":22031891.399999999},7088058.7999999989,609367,84161.4,63713156.5,2719667.2,31249915.099999998,0,0]
[]
[]
[]
[null,null,{"$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-2023-0160 Exhibit A - 2024 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,{"$f":"'E1.1 Proposed Dist Rates '!E16*'E1.2 Billing Determinants'!E16*12","v":2246492.5},{"$f":"'E1.1 Proposed Dist Rates '!F16*'E1.2 Billing Determinants'!F16/100","v":2700740.542975923},{"$f":"'E1.1 Proposed Dist Rates '!G16*'E1.2 Billing Determinants'!G16/100","v":34729.974035495448},{"$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":8200.0183515000008},{"$f":"'E1.1 Proposed Dist Rates '!M16*'E1.2 Billing Determinants'!M16/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N16*'E1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":4990163.0353629189}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'E1.1 Proposed Dist Rates '!E17*'E1.2 Billing Determinants'!E17*12","v":139482},{"$f":"'E1.1 Proposed Dist Rates '!F17*'E1.2 Billing Determinants'!F17/100","v":391151.31216086971},{"$f":"'E1.1 Proposed Dist Rates '!G17*'E1.2 Billing Determinants'!G17/100","v":402001.21213213453},{"$f":"'E1.1 Proposed Dist Rates '!H17*'E1.2 Billing Determinants'!H17/100","v":0},{"$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},{"$f":"'E1.1 Proposed Dist Rates '!L17*'E1.2 Billing Determinants'!L17/100","v":2513.4848535000001},{"$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":935148.00914650434}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'E1.1 Proposed Dist Rates '!E18*'E1.2 Billing Determinants'!E18*12","v":18942},{"$f":"'E1.1 Proposed Dist Rates '!F18*'E1.2 Billing Determinants'!F18/100","v":71716.997981541397},{"$f":"'E1.1 Proposed Dist Rates '!G18*'E1.2 Billing Determinants'!G18/100","v":215197.67915156434},{"$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":929.84316749999994},{"$f":"'E1.1 Proposed Dist Rates '!M18*'E1.2 Billing Determinants'!M18/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N18*'E1.2 Billing Determinants'!N18/100","v":0},306786.52030060574]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'E1.1 Proposed Dist Rates '!E19*'E1.2 Billing Determinants'!E19*7","v":8224.2319864723177},{"$f":"'E1.1 Proposed Dist Rates '!F19*'E1.2 Billing Determinants'!F19/100","v":12391.800539439184},{"$f":"'E1.1 Proposed Dist Rates '!G19*'E1.2 Billing Determinants'!G19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H19*'E1.2 Billing Determinants'!H19/100","v":34745.94940687198},{"$f":"'E1.1 Proposed Dist Rates '!I19*'E1.2 Billing Determinants'!I19/100","v":5657.4490162983839},{"$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":216.76959149999999},{"$f":"'E1.1 Proposed Dist Rates '!M19*'E1.2 Billing Determinants'!M19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N19*'E1.2 Billing Determinants'!N19/100","v":0},61236.200540581871]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E20*'E1.2 Billing Determinants'!E20*5","v":5874.4514189087986},{"$f":"'E1.1 Proposed Dist Rates '!F20*'E1.2 Billing Determinants'!F20/100","v":15986.274795199581},{"$f":"'E1.1 Proposed Dist Rates '!G20*'E1.2 Billing Determinants'!G20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H20*'E1.2 Billing Determinants'!H20/100","v":40274.262676568193},{"$f":"'E1.1 Proposed Dist Rates '!I20*'E1.2 Billing Determinants'!I20/100","v":1791.6281377242819},{"$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":143.12974650000001},{"$f":"'E1.1 Proposed Dist Rates '!M20*'E1.2 Billing Determinants'!M20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N20*'E1.2 Billing Determinants'!N20/100","v":0},64069.746774900857]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E21*'E1.2 Billing Determinants'!E21*12","v":13556.426351327998},{"$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":63455.938966499067},{"$f":"'E1.1 Proposed Dist Rates '!K21*'E1.2 Billing Determinants'!K21/100","v":70366.878465764865},{"$f":"'E1.1 Proposed Dist Rates '!L21*'E1.2 Billing Determinants'!L21/100","v":617.78926199999989},{"$f":"'E1.1 Proposed Dist Rates '!M21*'E1.2 Billing Determinants'!M21/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N21*'E1.2 Billing Determinants'!N21/100","v":0},147997.03304559193]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'E1.1 Proposed Dist Rates '!E22*'E1.2 Billing Determinants'!E22*9","v":8337.2022060667186},{"$f":"'E1.1 Proposed Dist Rates '!F22*'E1.2 Billing Determinants'!F22/100","v":21510.722292780134},{"$f":"'E1.1 Proposed Dist Rates '!G22*'E1.2 Billing Determinants'!G22/100","v":178871.65695072123},{"$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":660.0021405},{"$f":"'E1.1 Proposed Dist Rates '!M22*'E1.2 Billing Determinants'!M22/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N22*'E1.2 Billing Determinants'!N22/100","v":0},209379.58359006807]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E23*'E1.2 Billing Determinants'!E23*3","v":2779.0674020222395},{"$f":"'E1.1 Proposed Dist Rates '!F23*'E1.2 Billing Determinants'!F23/100","v":7094.4912247547527},{"$f":"'E1.1 Proposed Dist Rates '!G23*'E1.2 Billing Determinants'!G23/100","v":19117.202042120702},{"$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":52.611466499999999},{"$f":"'E1.1 Proposed Dist Rates '!M23*'E1.2 Billing Determinants'!M23/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N23*'E1.2 Billing Determinants'!N23/100","v":0},29043.372135397694]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E24*'E1.2 Billing Determinants'!E24*12","v":10302.884027009279},{"$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":51481.534036075202},{"$f":"'E1.1 Proposed Dist Rates '!K24*'E1.2 Billing Determinants'!K24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L24*'E1.2 Billing Determinants'!L24/100","v":260.06448899999998},{"$f":"'E1.1 Proposed Dist Rates '!M24*'E1.2 Billing Determinants'!M24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N24*'E1.2 Billing Determinants'!N24/100","v":0},62044.482552084475]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'E1.1 Proposed Dist Rates '!E25*'E1.2 Billing Determinants'!E25*12","v":830046.39840000006},{"$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},830046.39840000006]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":3284037.161791808},{"$f":"SUM(F16:F25)","v":3220592.1419705073},849917.7243120363,75020.212083440172,7449.077154022666,114937.47300257426,70366.878465764865,13593.713068500003,0,0,7635914.3818486528]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Revenue",{"$f":"O26","v":7635914.3818486528}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Revenue",{"$f":"'B1.3 Current Rev From Rates'!O26","v":7314667.1505973805}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Change",{"$f":"O28-O29","v":321247.23125127237}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30/O29","v":4.391822958410848E-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-2023-0160 Exhibit A - 2024 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",9878,null,2196,null,{"$f":"F16/D16/12","v":1.8526017412431667E-2}]
[]
[]
[]
[]
[null,null,"Rate Class",null,null,null,null,"Proposed Rate Rider ($ / 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-2023-0160 Exhibit A - 2024 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":31971143.099999998},null,252285.08268966526,null,{"$f":"E16/C16*100","v":0.78910247875893202}]
[]
[]
[]
[]
[null,null,{"$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":false,"merged":[]}
[]
[null,null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number: EB-2023-0160 Exhibit A - 2024 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"ADVADA"]
[]
[]
[]
[]
[null,null,"Rate Class","Number of Customers","Volume (m3)","Disposition Amount ($)","Rate Rider Unit","Proposed Rate Rider "]
[null,null,"Rate 1 - 5",null,{"$f":"SUM('E1.2 Billing Determinants'!F16:J24)","v":31971143.099999998},-9258,"cents / m3",{"$f":"F16/E16*100","v":-2.8957363116616248E-2}]
[null,null,"Rate 6",0,null,null,"$ / customer / month",{"$f":"F17/D17/12","v":{"$error":"#DIV/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-2023-0160 Exhibit A - 2024 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-2023-0160 Exhibit A - 2024 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-2023-0160 Exhibit A - 2024 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,"Rate Group",null,"$ per Customer Per Month","cents / m3","cents / m3","$ per Customer Per Month","$ per Customer Per Month","cents / m3"]
[]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'F1.1 REDA'!$H$22","v":0.02},{"$f":"'F1.2 PGTVA'!$G$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,null,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,null,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,null,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,null,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,null,{"$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$16","v":0.78910247875893202},{"$f":"'F1.3 ADVADA'!$H$16","v":-2.8957363116616248E-2},null,null,{"$f":"'F1.5 SICDA'!H20","v":0}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,null,null,null,{"$f":"'F1.3 ADVADA'!H17","v":{"$error":"#DIV/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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":2067.376984076288},null,null,null,null,{"$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$61,0))","v":19.5},null,{"$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$61,0))","v":20.5},null,{"$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$61,0))","v":13.9823},null,{"$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$61,0))","v":14.534066197121842},null,{"$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$61,0))","v":2034.81937491445},null,null,null,null,{"$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$61,0))","v":11.2376},null,{"$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$61,0))","v":11.68105549850714},null,{"$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$61,0))","v":32.557609161837838},null,null,null,null,{"$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$61,0))","v":2067.376984076288},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":2067.376984076288},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":2067.376984076288},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":2067.376984076288},null,null,null,null,"SICDA"]
[null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":2067.376984076288},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":2067.376984076288},null,null,null,null,{"$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*$J14/100","v":480.89049288900128},null,{"$f":"H14*$J14/100","v":480.89049288900128},null,{"$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":234},null,{"$f":"H16*$J16","v":246},null,{"$f":"IFERROR(H39-F39,\"\")","v":12},null,{"$f":"IFERROR(J39/F39,\"\")","v":5.128205128205128E-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":284.51454945866317},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":295.74199494192703},null,{"$f":"IFERROR(H41-F41,\"\")","v":11.227445483263864},null,{"$f":"IFERROR(J41/F41,\"\")","v":3.946176216515454E-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":3.6586938871706889},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":3.8030723951813235},null,0.14437850801063457,null,3.9461762165154561E-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":0.89930898807318516},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":0.89930898807318516},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":535.07255233390697},null,{"$f":"SUM(H39:H45)","v":558.44437632518145},null,{"$f":"H46-F46","v":23.371823991274482},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3679728831781894E-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":0.24},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},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":9.0034267656522342},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":16.313723026637639},null,{"$f":"IFERROR(H52-F52,\"\")","v":7.310296260985405},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161196},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":-0.59865786026832035},null,-0.59865786026832035,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"C26","v":"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$5","v":"LDMDA"}]
[null,null,{"$f":"C27","v":"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$5","v":"SICDA"}]
[null,null,{"$f":"C28","v":"FCCVA"},null,null,{"$f":"F28*$J28","v":0},null,{"$f":"H28*$J28","v":0},null,{"$f":"IFERROR(H56-F56,\"\")","v":0},null,{"$f":"IFERROR(J56/F56,\"\")","v":""}]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":9.2434267656522344},null,{"$f":"SUM(H51:H57)","v":15.955065166369318},null,{"$f":"SUM(J51:J57)","v":6.7116384007170851},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.72609850987914426}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":256.14800832705208},null,{"$f":"H31*$J31/100","v":256.14800832705208},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":7.6492948410822659E-2},null,{"$f":"H32*$J32/100","v":7.6492948410822659E-2},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":256.2245012754629},null,{"$f":"SUM(H61:H62)","v":256.2245012754629},null,{"$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":1281.4309732640234},null,{"$f":"SUM(H36,H46,H58,H63)","v":1311.5144356560149},null,{"$f":"SUM(J36,J46,J58,J63)","v":30.083462391991567},null,{"$f":"IFERROR(J65/F65,\"\")","v":2.347645953598566E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C7","v":"RATE 1 - General Service Rate - Commercial"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":10816.142151675485},null,null,null,null,{"$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$61,0))","v":19.5},null,{"$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$61,0))","v":20.5},null,{"$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$61,0))","v":13.9823},null,{"$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$61,0))","v":14.534066197121842},null,{"$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$61,0))","v":4746.5121693121691},null,null,null,null,{"$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$61,0))","v":11.2376},null,{"$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$61,0))","v":11.68105549850714},null,{"$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$61,0))","v":6069.6299823633153},null,null,null,null,{"$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$61,0))","v":10816.142151675485},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":10816.142151675485},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":10816.142151675485},null,null,null,null,{"$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$61,0))","v":12},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":10816.142151675485},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":10816.142151675485},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":10816.142151675485},null,null,null,null,{"$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*$J74/100","v":2515.932009759083},null,{"$f":"H74*$J74/100","v":2515.932009759083},null,{"$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":234},null,{"$f":"H76*$J76","v":246},null,{"$f":"IFERROR(H99-F99,\"\")","v":12},null,{"$f":"IFERROR(J99/F99,\"\")","v":5.128205128205128E-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*$J77/100,\"\")","v":663.67157104973546},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":689.86122074227455},null,{"$f":"IFERROR(H101-F101,\"\")","v":26.189649692539092},null,{"$f":"IFERROR(J101/F101,\"\")","v":3.9461762165154492E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":682.08073889805996},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":708.99684679388793},null,26.916107895827963,null,3.9461762165154318E-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*$J81/100,\"\")","v":4.7050218359788358},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":4.7050218359788358},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":1596.4573317837742},null,{"$f":"SUM(H99:H105)","v":1661.5630893721413},null,{"$f":"H106-F106","v":65.105757588367169},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":4.0781395338403671E-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":0.24},null,{"$f":"H83*$J83","v":0.24},null,{"$f":"IFERROR(H111-F111,\"\")","v":0},null,{"$f":"IFERROR(J111/F111,\"\")","v":0}]
[null,null,{"$f":"C84","v":"PGTVA"},null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":47.104299070546737},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":85.350445824960929},null,{"$f":"IFERROR(H112-F112,\"\")","v":38.246146754414191},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.81194599026161185}]
[null,null,{"$f":"C85","v":"ADVADA"},null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":-3.1320695580700599},null,-3.1320695580700599,null,""]
[null,null,{"$f":"C86","v":"LDMDA"},null,null,{"$f":"F86*$J86","v":0},null,{"$f":"H86*$J86","v":0},null,0,null,""]
[null,null,{"$f":"C87","v":"SICDA"},null,null,{"$f":"IFERROR(F87*$J87/100,\"\")","v":0},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,0,null,""]
[null,null,{"$f":"C88","v":"FCCVA"},null,null,{"$f":"F88*$J88","v":0},null,{"$f":"H88*$J88","v":0},null,0,null,""]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":47.344299070546739},null,{"$f":"SUM(H111:H117)","v":82.458376266890866},null,{"$f":"SUM(J111:J115)","v":35.114077196344134},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":0.74167487713824609}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":1340.1200125925927},null,{"$f":"H91*$J91/100","v":1340.1200125925927},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":0.40019725961199298},null,{"$f":"H92*$J92/100","v":0.40019725961199298},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":1340.5202098522047},null,{"$f":"SUM(H121:H122)","v":1340.5202098522047},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,{"$f":"SUM(F96,F106,F118,F123)","v":5500.2538504656095},null,{"$f":"SUM(H96,H106,H118,H123)","v":5600.4736852503202},null,{"$f":"SUM(J96,J106,J118,J123)","v":100.21983478471131},null,{"$f":"IFERROR(J125/F125,\"\")","v":1.8220947161598271E-2}]
[]
[]
[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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":30334.027272727271},null,null,null,null,{"$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$61,0))","v":19.5},null,{"$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$61,0))","v":20.5},null,{"$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$61,0))","v":13.9823},null,{"$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$61,0))","v":14.534066197121842},null,{"$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$61,0))","v":6408.3207792207795},null,null,null,null,{"$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$61,0))","v":11.2376},null,{"$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$61,0))","v":11.68105549850714},null,{"$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$61,0))","v":23925.706493506492},null,null,null,null,{"$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$61,0))","v":30334.027272727271},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":30334.027272727271},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":30334.027272727271},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":30334.027272727271},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":30334.027272727271},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":30334.027272727271},null,null,null,null,{"$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*$J134/100","v":7055.9677498818173},null,{"$f":"H134*$J134/100","v":7055.9677498818173},null,{"$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":234},null,{"$f":"H136*$J136","v":246},null,{"$f":"IFERROR(H159-F159,\"\")","v":12},null,{"$f":"IFERROR(J159/F159,\"\")","v":5.128205128205128E-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*$J137/100,\"\")","v":896.0306363129871},null,{"$f":"IFERROR(H137*$J137/100,\"\")","v":931.3895841758623},null,{"$f":"IFERROR(H161-F161,\"\")","v":35.358947862875198},null,{"$f":"IFERROR(J161/F161,\"\")","v":3.9461762165154554E-2}]
[null,null,{"$f":"IF(C138<>\"\",C138,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F138*$J138/100,\"\")","v":2688.6751929142856},null,{"$f":"IFERROR(H138*$J138/100,\"\")","v":2794.7750539164199},null,106.09986100213428,null,3.9461762165154443E-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*$J141/100,\"\")","v":13.195301863636361},null,{"$f":"IFERROR(H141*$J141/100,\"\")","v":13.195301863636361},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F159:F165)","v":3843.9011310909091},null,{"$f":"SUM(H159:H165)","v":3997.3599399559184},null,{"$f":"H166-F166","v":153.45880886500936},null,{"$f":"IF(ISERROR(J166/F166),0,J166/F166)","v":3.9922673250822494E-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":0.24},null,{"$f":"H143*$J143","v":0.24},null,{"$f":"IFERROR(H171-F171,\"\")","v":0},null,{"$f":"IFERROR(J171/F171,\"\")","v":0}]
[null,null,{"$f":"C112","v":"PGTVA"},null,null,{"$f":"IFERROR(F144*$J144/100,\"\")","v":132.10468877272726},null,{"$f":"IFERROR(H144*$J144/100,\"\")","v":239.36656111650137},null,{"$f":"IFERROR(H172-F172,\"\")","v":107.26187234377412},null,{"$f":"IFERROR(J172/F172,\"\")","v":0.81194599026161218}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F145*$J145/100,\"\")","v":0},null,{"$f":"IFERROR(H145*$J145/100,\"\")","v":-8.7839344252570406},null,-8.7839344252570406,null,""]
[null,null,"LDMDA",null,null,{"$f":"F146*$J146","v":0},null,{"$f":"H146*$J146","v":0},null,0,null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F147*$J147/100,\"\")","v":0},null,{"$f":"IFERROR(H147*$J147/100,\"\")","v":0},null,0,null,""]
[null,null,"FCCVA",null,null,{"$f":"F148*$J148","v":0},null,{"$f":"H148*$J148","v":0},null,0,null,""]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F171:F177)","v":132.34468877272727},null,{"$f":"SUM(H171:H177)","v":230.82262669124435},null,{"$f":"SUM(J171:J177)","v":98.477937918517071},null,{"$f":"IF(ISERROR(J178/F178),0,J178/F178)","v":0.74410192680743803}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F151*$J151/100","v":3758.3859790909091},null,{"$f":"H151*$J151/100","v":3758.3859790909091},null,{"$f":"IFERROR(H181-F181,\"\")","v":0},null,{"$f":"IFERROR(J181/F181,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F152*$J152/100","v":1.1223590090909092},null,{"$f":"H152*$J152/100","v":1.1223590090909092},null,{"$f":"IFERROR(H182-F182,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F181:F182)","v":3759.5083380999999},null,{"$f":"SUM(H181:H182)","v":3759.5083380999999},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,{"$f":"SUM(F156,F166,F178,F183)","v":14791.721907845455},null,{"$f":"SUM(H156,H166,H178,H183)","v":15043.65865462898},null,{"$f":"SUM(J156,J166,J178,J183)","v":251.93674678352642},null,{"$f":"IFERROR(J185/F185,\"\")","v":1.7032279835513975E-2}]
[]
[]
[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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":9583.0942307692312},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":17.9468992343004},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":18.736562800609619},null,{"$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$61,0))","v":1271.8653846153845},null,null,null,null,{"$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$61,0))","v":9.286281901486797},null,{"$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$61,0))","v":9.6948783051522156},null,{"$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$61,0))","v":6892.209615384616},null,null,null,null,{"$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$61,0))","v":7.3439299458167993},null,{"$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$61,0))","v":7.6670628634327391},null,{"$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$61,0))","v":1419.0192307692307},null,null,null,null,{"$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$61,0))","v":9583.0942307692312},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":9583.0942307692312},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":9583.0942307692312},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":9583.0942307692312},null,null,null,null,"SICDA"]
[null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":9583.0942307692312},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":9583.0942307692312},null,null,null,null,{"$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*$J14/100","v":2229.1139659250002},null,{"$f":"H14*$J14/100","v":2229.1139659250002},null,{"$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":151.49263163999996},null,{"$f":"H16*$J16","v":158.15830743215994},null,{"$f":"IFERROR(H39-F39,\"\")","v":6.6656757921599876},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.3999999999999928E-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":228.26039897287029},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":238.30385652767657},null,{"$f":"IFERROR(H41-F41,\"\")","v":10.043457554806281},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.3999999999999949E-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":640.0300141259944},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":668.19133474753801},null,28.161320621543609,null,4.3999999999999775E-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":104.21177822536072},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":108.7970964672766},null,4.5853182419158856,null,4.4000000000000136E-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":4.1686459903846149},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":4.1686459903846149},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":1135.1634689546102},null,{"$f":"SUM(H39:H45)","v":1184.6192411650359},null,{"$f":"H46-F46","v":49.455772210425721},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3567092813487307E-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":0.14000000000000001},null,{"$f":"H23*$J23","v":0.14000000000000001},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":41.734375374999999},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":75.620434116804219},null,{"$f":"IFERROR(H52-F52,\"\")","v":33.88605874180422},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161229},null,null,{"$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*$J25/100,\"\")","v":-2.775011394211349},null,-2.775011394211349,null,"",null,null,{"$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":41.874375375},null,{"$f":"SUM(H51:H57)","v":72.985422722592872},null,{"$f":"SUM(J51:J57)","v":31.111047347592873},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.74296146674385766}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":1187.3453751923078},null,{"$f":"H31*$J31/100","v":1187.3453751923078},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":0.35457448653846158},null,{"$f":"H32*$J32/100","v":0.35457448653846158},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":1187.6999496788462},null,{"$f":"SUM(H61:H62)","v":1187.6999496788462},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,{"$f":"SUM(F36,F46,F58,F63)","v":4593.8517599334564},null,{"$f":"SUM(H36,H46,H58,H63)","v":4674.4185794914756},null,{"$f":"SUM(J36,J46,J58,J63)","v":80.566819558018594},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.7537966780013299E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.2 Rate 2 Bill Impact"}]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C10","v":"RATE 2 - Seasonal Service - Nov to Mar"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":6327.5750000000007},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":22.621745428665598},null,{"$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$61,0))","v":23.617102227526885},null,{"$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$61,0))","v":1301.7192307692308},null,null,null,null,{"$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$61,0))","v":15.370983451307398},null,{"$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$61,0))","v":16.047306723164922},null,{"$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$61,0))","v":4826.3865384615383},null,null,null,null,{"$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$61,0))","v":16.545051346517397},null,{"$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$61,0))","v":17.273033605764162},null,{"$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$61,0))","v":199.46923076923076},null,null,null,null,{"$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$61,0))","v":6327.5750000000007},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":6327.5750000000007},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":6327.5750000000007},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":6327.5750000000007},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":6327.5750000000007},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":6327.5750000000007},null,null,null,null,{"$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*$J74/100","v":1471.850893175},null,{"$f":"H74*$J74/100","v":1471.850893175},null,{"$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":108.20902259999997},null,{"$f":"H76*$J76","v":112.97021959439996},null,{"$f":"IFERROR(H99-F99,\"\")","v":4.7611969943999952},null,{"$f":"IFERROR(J99/F99,\"\")","v":4.399999999999997E-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*$J77/100,\"\")","v":294.47161058059942},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":307.4283614461458},null,{"$f":"IFERROR(H101-F101,\"\")","v":12.956750865546383},null,{"$f":"IFERROR(J101/F101,\"\")","v":4.4000000000000025E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":741.86307612305097},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":774.50505147246531},null,32.641975349414338,null,4.4000000000000129E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":33.002286651272506},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":34.454387263928496},null,1.4521006126559897,null,4.3999999999999984E-2]
[null,null,{"$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*$J81/100,\"\")","v":2.7524951250000003},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":2.7524951250000003},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":1185.2984910799228},null,{"$f":"SUM(H99:H105)","v":1237.1105149019395},null,{"$f":"H106-F106","v":51.812023822016727},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":4.3712216131154363E-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":0.1},null,{"$f":"H83*$J83","v":0.1},null,{"$f":"IFERROR(H111-F111,\"\")","v":0},null,{"$f":"IFERROR(J111/F111,\"\")","v":0}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":27.556589125000006},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":49.931051170330505},null,{"$f":"IFERROR(H112-F112,\"\")","v":22.3744620453305},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.81194599026161207}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":-1.8322988692262308},null,-1.8322988692262308,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},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,0,null,""]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0},null,{"$f":"H88*$J88","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(F111:F117)","v":27.656589125000007},null,{"$f":"SUM(H111:H117)","v":48.198752301104278},null,{"$f":"SUM(J111:J117)","v":20.542163176104268},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":0.74275837426153546}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":783.98654250000004},null,{"$f":"H91*$J91/100","v":783.98654250000004},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":0.23412027500000004},null,{"$f":"H92*$J92/100","v":0.23412027500000004},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":784.22066277500005},null,{"$f":"SUM(H121:H122)","v":784.22066277500005},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,{"$f":"SUM(F96,F106,F118,F123)","v":3469.0266361549229},null,{"$f":"SUM(H96,H106,H118,H123)","v":3541.3808231530443},null,{"$f":"SUM(J96,J106,J118,J123)","v":72.354186998120994},null,{"$f":"IFERROR(J125/F125,\"\")","v":2.0857201338274688E-2}]
[]
[]
[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":3700.9648591000005},null,{"$f":"H36+H96","v":3700.9648591000005},null,{"$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,{"$f":"IFERROR(F39+F99,\"\")","v":259.70165423999993},null,{"$f":"IFERROR(H39+H99,\"\")","v":271.12852702655994},null,{"$f":"IFERROR(H136-F136,\"\")","v":11.426872786560011},null,{"$f":"IFERROR(J136/F136,\"\")","v":4.4000000000000053E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,522.73200955346965,null,545.73221797382234,null,23.000208420352692,null,{"$f":"IFERROR(J138/F138,\"\")","v":4.4000000000000053E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Next 24,000 m3 per month)"},null,null,1381.8930902490454,null,1442.6963862200032,null,60.803295970957834,null,4.3999999999999879E-2]
[null,null,{"$f":"C43","v":"Block 3 (Over 25,000 m3 per month)"},null,null,137.21406487663322,null,143.2514837312051,null,6.0374188545718823,null,4.400000000000015E-2]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,6.9211411153846152,null,6.9211411153846152,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":2320.4619600345327},null,{"$f":"SUM(H136:H142)","v":2421.7297560669754},null,{"$f":"H143-F143","v":101.26779603244267},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":4.3641222212035584E-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,{"$f":"IFERROR(F51+F111,\"\")","v":0.24000000000000002},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24000000000000002},null,{"$f":"IFERROR(H148-F148,\"\")","v":0},null,{"$f":"IFERROR(J148/F148,\"\")","v":0}]
[null,null,"PGTVA",null,null,69.290964500000001,null,125.55148528713472,null,{"$f":"IFERROR(H149-F149,\"\")","v":56.260520787134723},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.81194599026161229}]
[null,null,"ADVADA",null,null,0,null,-4.6073102634375793,null,-4.6073102634375793,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,0,null,0,null,0,null,""]
[null,null,"FCCVA",null,null,0,null,0,null,0,null,{"$f":"IFERROR(J153/F153,\"\")","v":""}]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":69.530964499999996},null,{"$f":"SUM(H148:H154)","v":121.18417502369714},null,{"$f":"SUM(J148:J154)","v":51.65321052369714},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":0.74288068481628988}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":1971.3319176923078},null,{"$f":"IFERROR(H61+H121,\"\")","v":1971.3319176923078},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":0.58869476153846167},null,{"$f":"IFERROR(H62+H122,\"\")","v":0.58869476153846167},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":1971.9206124538462},null,{"$f":"SUM(H158:H159)","v":1971.9206124538462},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,{"$f":"SUM(F133,F143,F155,F160)","v":8062.8783960883784},null,{"$f":"SUM(H133,H143,H155,H160)","v":8215.7994026445194},null,{"$f":"SUM(J133,J143,J155,J160)","v":152.92100655613982},null,{"$f":"IFERROR(J162/F162,\"\")","v":1.8966056418552441E-2}]
[]
[]
[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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":311963.02},null,null,null,null,{"$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$61,0))","v":216.41804519999997},null,{"$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$61,0))","v":225.94043918879999},null,{"$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$61,0))","v":3.8967151128485997},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.0681705778139383},null,{"$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$61,0))","v":311963.02},null,null,null,null,{"$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$61,0))","v":31.486012142012399},null,{"$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$61,0))","v":32.871396676260943},null,{"$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$61,0))","v":42813.440000000002},null,null,null,null,{"$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$61,0))","v":311963.02},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":311963.02},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":311963.02},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":311963.02},null,null,null,null,"SICDA"]
[null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":311963.02},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":311963.02},null,null,null,null,{"$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*$J14/100","v":72565.406119179999},null,{"$f":"H14*$J14/100","v":72565.406119179999},null,{"$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":2597.0165423999997},null,{"$f":"H16*$J16","v":2711.2852702656},null,{"$f":"IFERROR(H39-F39,\"\")","v":114.26872786560034},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.4000000000000136E-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":12156.310146838901},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":12691.187793299812},null,{"$f":"IFERROR(H41-F41,\"\")","v":534.87764646091091},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.3999999999999935E-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":13480.244916813193},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":14073.375693152973},null,593.13077633977991,null,4.3999999999999956E-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":135.70391369999999},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":135.70391369999999},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":28381.275519752093},null,{"$f":"SUM(H39:H45)","v":29623.552670418383},null,{"$f":"H46-F46","v":1242.2771506662903},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3771011975896612E-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":0.24},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":1358.5989521000001},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":2461.7079236312229},null,{"$f":"IFERROR(H52-F52,\"\")","v":1103.1089715312228},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161185},null,null,{"$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*$J25/100,\"\")","v":-90.336264490962165},null,-90.336264490962165,null,"",null,null,{"$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)'!$K$5","v":"FCCVA"}]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"GGEADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":1358.8389521000001},null,{"$f":"SUM(H51:H57)","v":2371.6116591402606},null,{"$f":"SUM(J51:J57)","v":1012.7727070402606},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.74532210419423439}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":38652.218178000003},null,{"$f":"H31*$J31/100","v":38652.218178000003},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":11.542631740000001},null,{"$f":"H32*$J32/100","v":11.542631740000001},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":38663.760809740001},null,{"$f":"SUM(H61:H62)","v":38663.760809740001},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,{"$f":"SUM(F36,F46,F58,F63)","v":140969.2814007721},null,{"$f":"SUM(H36,H46,H58,H63)","v":143224.33125847863},null,{"$f":"SUM(J36,J46,J58,J63)","v":2255.0498577065509},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.5996746491850952E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.3 Rate 3 Bill Impact"}]

{"sheet":"G1.4 Rate 4 Bill Impact","index":24,"n_rows":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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":37006.007317073178},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":19.762646633528398},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.632203085403649},null,{"$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$61,0))","v":2542.8780487804879},null,null,null,null,{"$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$61,0))","v":12.1255784454882},null,{"$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$61,0))","v":12.659103897089681},null,{"$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$61,0))","v":34463.129268292687},null,null,null,null,{"$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$61,0))","v":37006.007317073178},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":37006.007317073178},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":37006.007317073178},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":37006.007317073178},null,null,null,null,"SICDA"]
[null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":37006.007317073178},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":37006.007317073178},null,null,null,null,{"$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*$J14/100","v":8607.9303560170738},null,{"$f":"H14*$J14/100","v":8607.9303560170738},null,{"$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":194.77624067999994},null,{"$f":"H16*$J16","v":203.34639526991995},null,{"$f":"IFERROR(H39-F39,\"\")","v":8.5701545899200084},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.4000000000000053E-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":502.54000310204975},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":524.65176323853996},null,{"$f":"IFERROR(H41-F41,\"\")","v":22.111760136490204},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.4000000000000032E-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":4178.853774196833},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":4362.7233402614938},null,183.86956606466083,null,4.4000000000000046E-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":16.097613182926832},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":16.097613182926832},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":4901.2676311618088},null,{"$f":"SUM(H39:H45)","v":5115.8191119528801},null,{"$f":"H46-F46","v":214.5514807910713},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3774691964783299E-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":0.18},null,{"$f":"H23*$J23","v":0.18},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":161.16116186585367},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":292.0153210287362},null,{"$f":"IFERROR(H52-F52,\"\")","v":130.85415916288252},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161218},null,null,{"$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*$J25/100,\"\")","v":-10.715963913766458},null,-10.715963913766458,null,"",null,null,{"$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":161.34116186585368},null,{"$f":"SUM(H51:H57)","v":281.47935711496973},null,{"$f":"SUM(J51:J57)","v":120.13819524911607},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.74462210300062415}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":4585.0443065853669},null,{"$f":"H31*$J31/100","v":4585.0443065853669},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":1.3692222707317077},null,{"$f":"H32*$J32/100","v":1.3692222707317077},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":4586.4135288560983},null,{"$f":"SUM(H61:H62)","v":4586.4135288560983},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,{"$f":"SUM(F36,F46,F58,F63)","v":18256.952677900834},null,{"$f":"SUM(H36,H46,H58,H63)","v":18591.642353941021},null,{"$f":"SUM(J36,J46,J58,J63)","v":334.68967604018735},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.8332176346456393E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.4 Rate 4 Bill Impact"}]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C13","v":"RATE 4 - General Service Peaking - Jan to Mar"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":2949.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":25.211620175573994},null,{"$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$61,0))","v":26.320931463299249},null,{"$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$61,0))","v":657.40975609756094},null,null,null,null,{"$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$61,0))","v":19.481952428903998},null,{"$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$61,0))","v":20.339158335775775},null,{"$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$61,0))","v":2292.490243902439},null,null,null,null,{"$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$61,0))","v":2949.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":2949.9},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":2949.9},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":2949.9},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":2949.9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$S$57,MATCH(C70,'For Bill Impact(HideBeforeFile)'!$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":2949.9},null,null,null,null,{"$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":"F74*$J74/100","v":686.17328909999992},null,{"$f":"H74*$J74/100","v":686.17328909999992},null,{"$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":64.925413559999981},null,{"$f":"H76*$J76","v":67.782131756639984},null,{"$f":"IFERROR(H99-F99,\"\")","v":2.8567181966400028},null,{"$f":"IFERROR(J99/F99,\"\")","v":4.4000000000000053E-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*$J77/100,\"\")","v":165.74365070448445},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":173.03637133548179},null,{"$f":"IFERROR(H101-F101,\"\")","v":7.2927206309973371},null,{"$f":"IFERROR(J101/F101,\"\")","v":4.4000000000000129E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":446.6218587543384},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":466.27322053952929},null,19.651361785190886,null,4.3999999999999991E-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*$J81/100,\"\")","v":1.2832064999999999},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":1.2832064999999999},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":681.57412951882282},null,{"$f":"SUM(H99:H105)","v":711.37493013165113},null,{"$f":"H106-F106","v":29.800800612828311},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":4.3723491432791119E-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":0.06},null,{"$f":"H83*$J83","v":0.06},null,{"$f":"IFERROR(H111-F111,\"\")","v":0},null,{"$f":"IFERROR(J111/F111,\"\")","v":0}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":12.846814500000001},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":23.277734020909737},null,{"$f":"IFERROR(H112-F112,\"\")","v":10.430919520909736},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.81194599026161196}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":-0.85421325457706276},null,-0.85421325457706276,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},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,0,null,""]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0},null,{"$f":"H88*$J88","v":0},null,0,null,""]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":12.906814500000001},null,{"$f":"SUM(H111:H117)","v":22.483520766332674},null,{"$f":"SUM(J111:J117)","v":9.576706266332673},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":0.74198837105256854}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":365.49261000000007},null,{"$f":"H91*$J91/100","v":365.49261000000007},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":0.1091463},null,{"$f":"H92*$J92/100","v":0.1091463},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":365.60175630000009},null,{"$f":"SUM(H121:H122)","v":365.60175630000009},null,{"$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":1746.255989418823},null,{"$f":"SUM(H96,H106,H118,H123)","v":1785.6334962979838},null,{"$f":"SUM(J96,J106,J118,J123)","v":39.377506879160983},null,{"$f":"IFERROR(J125/F125,\"\")","v":2.2549676059960909E-2}]
[]
[]
[null,null,{"$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":9294.103645117073},null,{"$f":"H36+H96","v":9294.103645117073},null,{"$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,{"$f":"IFERROR(F39+F99,\"\")","v":259.70165423999993},null,{"$f":"IFERROR(H39+H99,\"\")","v":271.12852702655994},null,{"$f":"IFERROR(H136-F136,\"\")","v":11.426872786560011},null,{"$f":"IFERROR(J136/F136,\"\")","v":4.4000000000000053E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,668.28365380653418,null,697.68813457402177,null,{"$f":"IFERROR(H138-F138,\"\")","v":29.404480767487598},null,{"$f":"IFERROR(J138/F138,\"\")","v":4.4000000000000143E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Over 1,000 m3 per month)"},null,null,4625.4756329511711,null,4828.9965608010234,null,203.52092784985234,null,4.4000000000000178E-2]
[null,null,{"$f":"C43","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,17.38081968292683,null,17.38081968292683,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":5582.8417606806324},null,{"$f":"SUM(H136:H142)","v":5827.1940420845322},null,{"$f":"H143-F143","v":244.35228140389972},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":4.3768441213012189E-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,{"$f":"IFERROR(F51+F111,\"\")","v":0.24},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24},null,{"$f":"IFERROR(H148-F148,\"\")","v":0},null,{"$f":"IFERROR(J148/F148,\"\")","v":0}]
[null,null,"PGTVA",null,null,174.00797636585366,null,315.29305504964594,null,{"$f":"IFERROR(H149-F149,\"\")","v":141.28507868379228},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.81194599026161229}]
[null,null,"ADVADA",null,null,0,null,-11.570177168343522,null,-11.570177168343522,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,0,null,0,null,0,null,""]
[null,null,"FCCVA",null,null,0,null,0,null,0,null,{"$f":"IFERROR(J153/F153,\"\")","v":""}]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":174.24797636585367},null,{"$f":"SUM(H148:H154)","v":303.9628778813024},null,{"$f":"SUM(J148:J154)","v":129.71490151544876},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":0.74442701844122083}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":4950.5369165853672},null,{"$f":"IFERROR(H61+H121,\"\")","v":4950.5369165853672},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":1.4783685707317076},null,{"$f":"IFERROR(H62+H122,\"\")","v":1.4783685707317076},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":4952.0152851560988},null,{"$f":"SUM(H158:H159)","v":4952.0152851560988},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,{"$f":"SUM(F133,F143,F155,F160)","v":20003.208667319657},null,{"$f":"SUM(H133,H143,H155,H160)","v":20377.275850239006},null,{"$f":"SUM(J133,J143,J155,J160)","v":374.06718291934851},null,{"$f":"IFERROR(J162/F162,\"\")","v":1.8700358984430464E-2}]
[]
[]
[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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":149462.35},null,null,null,null,{"$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$61,0))","v":205.59714293999997},null,{"$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$61,0))","v":214.64341722935998},null,{"$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$61,0))","v":8.2482000000000006},null,{"$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$61,0))","v":8.6111208000000001},null,{"$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$61,0))","v":149462.35},null,null,null,null,{"$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$61,0))","v":149462.35},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":149462.35},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":149462.35},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":149462.35},null,null,null,null,"SICDA"]
[null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":149462.35},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":149462.35},null,null,null,null,{"$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*$J14/100","v":34766.287771149997},null,{"$f":"H14*$J14/100","v":34766.287771149997},null,{"$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":2467.1657152799999},null,{"$f":"H16*$J16","v":2575.7210067523197},null,{"$f":"IFERROR(H39-F39,\"\")","v":108.55529147231982},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.3999999999999928E-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":12327.953552700003},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":12870.3835090188},null,{"$f":"IFERROR(H41-F41,\"\")","v":542.42995631879785},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.3999999999999817E-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":65.016122249999995},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":65.016122249999995},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":14872.135390230002},null,{"$f":"SUM(H39:H45)","v":15523.120638021119},null,{"$f":"H46-F46","v":650.98524779111722},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3772143724482966E-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":0.24},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":650.90853425},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":1179.4111086613507},null,{"$f":"IFERROR(H52-F52,\"\")","v":528.50257441135068},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161207},null,null,{"$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*$J25/100,\"\")","v":-43.280355412127882},null,-43.280355412127882,null,"",null,null,{"$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":651.14853425000001},null,{"$f":"SUM(H51:H57)","v":1136.3707532492228},null,{"$f":"SUM(J51:J57)","v":485.22221899922278},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.74517900828588524}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":18518.385165},null,{"$f":"H31*$J31/100","v":18518.385165},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":5.5301069500000004},null,{"$f":"H32*$J32/100","v":5.5301069500000004},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":18523.915271949998},null,{"$f":"SUM(H61:H62)","v":18523.915271949998},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,{"$f":"SUM(F36,F46,F58,F63)","v":68813.48696758},null,{"$f":"SUM(H36,H46,H58,H63)","v":69949.694434370336},null,{"$f":"SUM(J36,J46,J58,J63)","v":1136.20746679034},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.6511406656745064E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.5 Rate 5 Bill Impact"}]

{"sheet":"G1.6 Rate 6 Bill Impact","index":26,"n_rows":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-2023-0160 Exhibit A - 2024 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$61,0))","v":66255.3},null,{"$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$61,0))","v":69170.533200000005},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":61555492},null,null,null,null,{"$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":795063.60000000009},null,{"$f":"H16*$J16","v":830046.39840000006},null,{"$f":"IFERROR(H39-F39,\"\")","v":34982.798399999971},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.3999999999999956E-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":795075.60000000009},null,{"$f":"SUM(H39:H45)","v":830058.39840000006},null,{"$f":"H46-F46","v":34982.798399999971},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3999335912207553E-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":0},null,{"$f":"H23*$J23","v":0},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":""},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":0},null,{"$f":"SUM(H51:H57)","v":0},null,{"$f":"SUM(J51:J55)","v":0},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$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*$J32/100","v":2277.5532039999998},null,{"$f":"H32*$J32/100","v":2277.5532039999998},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":2277.5532039999998},null,{"$f":"SUM(H61:H62)","v":2277.5532039999998},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,{"$f":"SUM(F36,F46,F58,F63)","v":797353.15320400009},null,{"$f":"SUM(H36,H46,H58,H63)","v":832335.95160400006},null,{"$f":"SUM(J36,J46,J58,J63)","v":34982.798399999971},null,{"$f":"IFERROR(J65/F65,\"\")","v":4.3873656559115334E-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-2023-0160 Exhibit A - 2024 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":23.371823991274482},{"$f":"'G1.1 Rate 1 Bill Impact'!L46","v":4.3679728831781894E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J58","v":6.7116384007170851},{"$f":"'G1.1 Rate 1 Bill Impact'!L58","v":0.72609850987914426},{"$f":"'G1.1 Rate 1 Bill Impact'!J65","v":30.083462391991567},{"$f":"'G1.1 Rate 1 Bill Impact'!L65","v":2.347645953598566E-2},null,null,{"$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":65.105757588367169},{"$f":"'G1.1 Rate 1 Bill Impact'!L106","v":4.0781395338403671E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J118","v":35.114077196344134},{"$f":"'G1.1 Rate 1 Bill Impact'!L118","v":0.74167487713824609},{"$f":"'G1.1 Rate 1 Bill Impact'!J125","v":100.21983478471131},{"$f":"'G1.1 Rate 1 Bill Impact'!L125","v":1.8220947161598271E-2},null,null,{"$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":153.45880886500936},{"$f":"'G1.1 Rate 1 Bill Impact'!L166","v":3.9922673250822494E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J178","v":98.477937918517071},{"$f":"'G1.1 Rate 1 Bill Impact'!L178","v":0.74410192680743803},{"$f":"'G1.1 Rate 1 Bill Impact'!J185","v":251.93674678352642},{"$f":"'G1.1 Rate 1 Bill Impact'!L185","v":1.7032279835513975E-2},null,null,0]
[]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C10","v":"RATE 2 - Seasonal Service - Apr to Oct"},{"$f":"'G1.2 Rate 2 Bill Impact'!J46","v":49.455772210425721},{"$f":"'G1.2 Rate 2 Bill Impact'!L46","v":4.3567092813487307E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J58","v":31.111047347592873},{"$f":"'G1.2 Rate 2 Bill Impact'!L58","v":0.74296146674385766},{"$f":"'G1.2 Rate 2 Bill Impact'!J65","v":80.566819558018594},{"$f":"'G1.2 Rate 2 Bill Impact'!L65","v":1.7537966780013299E-2},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":51.812023822016727},{"$f":"'G1.2 Rate 2 Bill Impact'!L106","v":4.3712216131154363E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J118","v":20.542163176104268},{"$f":"'G1.2 Rate 2 Bill Impact'!L118","v":0.74275837426153546},{"$f":"'G1.2 Rate 2 Bill Impact'!J125","v":72.354186998120994},{"$f":"'G1.2 Rate 2 Bill Impact'!L125","v":2.0857201338274688E-2},null,null,0]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C130","v":"RATE 2 - Seasonal Service - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J143","v":101.26779603244267},{"$f":"'G1.2 Rate 2 Bill Impact'!L143","v":4.3641222212035584E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J155","v":51.65321052369714},{"$f":"'G1.2 Rate 2 Bill Impact'!L155","v":0.74288068481628988},{"$f":"'G1.2 Rate 2 Bill Impact'!J162","v":152.92100655613982},{"$f":"'G1.2 Rate 2 Bill Impact'!L162","v":1.8966056418552441E-2},null,null,0]
[]
[null,null,{"$f":"'G1.3 Rate 3 Bill Impact'!C10","v":"RATE 3 - Special Large Volume Contract Rate"},{"$f":"'G1.3 Rate 3 Bill Impact'!J46","v":1242.2771506662903},{"$f":"'G1.3 Rate 3 Bill Impact'!L46","v":4.3771011975896612E-2},{"$f":"'G1.3 Rate 3 Bill Impact'!J58","v":1012.7727070402606},{"$f":"'G1.3 Rate 3 Bill Impact'!L58","v":0.74532210419423439},{"$f":"'G1.3 Rate 3 Bill Impact'!J65","v":2255.0498577065509},{"$f":"'G1.3 Rate 3 Bill Impact'!L65","v":1.5996746491850952E-2},null,null,0]
[]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C10","v":"RATE 4 - General Service Peaking - Apr to Dec"},{"$f":"'G1.4 Rate 4 Bill Impact'!J46","v":214.5514807910713},{"$f":"'G1.4 Rate 4 Bill Impact'!L46","v":4.3774691964783299E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J58","v":120.13819524911607},{"$f":"'G1.4 Rate 4 Bill Impact'!L58","v":0.74462210300062415},{"$f":"'G1.4 Rate 4 Bill Impact'!J65","v":334.68967604018735},{"$f":"'G1.4 Rate 4 Bill Impact'!L65","v":1.8332176346456393E-2},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":29.800800612828311},{"$f":"'G1.4 Rate 4 Bill Impact'!L106","v":4.3723491432791119E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J118","v":9.576706266332673},{"$f":"'G1.4 Rate 4 Bill Impact'!L118","v":0.74198837105256854},{"$f":"'G1.4 Rate 4 Bill Impact'!J125","v":39.377506879160983},{"$f":"'G1.4 Rate 4 Bill Impact'!L125","v":2.2549676059960909E-2},null,null,0]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C130","v":"RATE 4 - General Service Peaking - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J143","v":244.35228140389972},{"$f":"'G1.4 Rate 4 Bill Impact'!L143","v":4.3768441213012189E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J155","v":129.71490151544876},{"$f":"'G1.4 Rate 4 Bill Impact'!L155","v":0.74442701844122083},{"$f":"'G1.4 Rate 4 Bill Impact'!J162","v":374.06718291934851},{"$f":"'G1.4 Rate 4 Bill Impact'!L162","v":1.8700358984430464E-2},null,null,0]
[]
[null,null,{"$f":"'G1.5 Rate 5 Bill Impact'!C10","v":"RATE 5 - Interruptible Peaking Contract Rate"},{"$f":"'G1.5 Rate 5 Bill Impact'!J46","v":650.98524779111722},{"$f":"'G1.5 Rate 5 Bill Impact'!L46","v":4.3772143724482966E-2},{"$f":"'G1.5 Rate 5 Bill Impact'!J58","v":485.22221899922278},{"$f":"'G1.5 Rate 5 Bill Impact'!L58","v":0.74517900828588524},{"$f":"'G1.5 Rate 5 Bill Impact'!J65","v":1136.20746679034},{"$f":"'G1.5 Rate 5 Bill Impact'!L65","v":1.6511406656745064E-2},null,null,0]
[]
[null,null,{"$f":"'G1.6 Rate 6 Bill Impact'!C10","v":"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility"},{"$f":"'G1.6 Rate 6 Bill Impact'!J46","v":34982.798399999971},{"$f":"'G1.6 Rate 6 Bill Impact'!L46","v":4.3999335912207553E-2},{"$f":"'G1.6 Rate 6 Bill Impact'!J58","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!L58","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!J65","v":34982.798399999971},{"$f":"'G1.6 Rate 6 Bill Impact'!L65","v":4.3873656559115334E-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-2023-0160 Exhibit A - 2024 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":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L51","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J52","v":7.310296260985405},{"$f":"'G1.1 Rate 1 Bill Impact'!L52","v":0.81194599026161196},{"$f":"'G1.1 Rate 1 Bill Impact'!J53","v":-0.59865786026832035},{"$f":"'G1.1 Rate 1 Bill Impact'!L53","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J54","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L54","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J55","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L55","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J56","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L56","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J57","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L57","v":""},{"$f":"D10+F10+H10+J10+L10+N10+P10","v":6.7116384007170851},{"$f":"'G1.7 Summary of Bill Impacts'!G9","v":0.72609850987914426},null,null,{"$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":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L111","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J112","v":38.246146754414191},{"$f":"'G1.1 Rate 1 Bill Impact'!L112","v":0.81194599026161185},{"$f":"'G1.1 Rate 1 Bill Impact'!J113","v":-3.1320695580700599},{"$f":"'G1.1 Rate 1 Bill Impact'!L113","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J114","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L114","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J115","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L115","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J116","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L116","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J117","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L117","v":""},{"$f":"D11+F11+H11+J11+L11+N11+P11","v":35.114077196344134},{"$f":"'G1.7 Summary of Bill Impacts'!G10","v":0.74167487713824609},null,null,{"$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":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L171","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J172","v":107.26187234377412},{"$f":"'G1.1 Rate 1 Bill Impact'!L172","v":0.81194599026161218},{"$f":"'G1.1 Rate 1 Bill Impact'!J173","v":-8.7839344252570406},{"$f":"'G1.1 Rate 1 Bill Impact'!L173","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J174","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L174","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J175","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L175","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J176","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L176","v":""},{"$f":"'G1.1 Rate 1 Bill Impact'!J177","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!L177","v":""},{"$f":"D12+F12+H12+J12+L12+N12+P12","v":98.477937918517071},{"$f":"'G1.7 Summary of Bill Impacts'!G11","v":0.74410192680743803},null,null,{"$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":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L51","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J52","v":33.88605874180422},{"$f":"'G1.2 Rate 2 Bill Impact'!L52","v":0.81194599026161229},{"$f":"'G1.2 Rate 2 Bill Impact'!J53","v":-2.775011394211349},{"$f":"'G1.2 Rate 2 Bill Impact'!L53","v":""},{"$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":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L55","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J56","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L56","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J57","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L57","v":""},{"$f":"D14+F14+H14+J14+L14+N14+P14","v":31.111047347592873},{"$f":"'G1.7 Summary of Bill Impacts'!G13","v":0.74296146674385766},null,null,{"$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":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L111","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J112","v":22.3744620453305},{"$f":"'G1.2 Rate 2 Bill Impact'!L112","v":0.81194599026161207},{"$f":"'G1.2 Rate 2 Bill Impact'!J113","v":-1.8322988692262308},{"$f":"'G1.2 Rate 2 Bill Impact'!L113","v":""},{"$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":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L115","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J116","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L116","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J117","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L117","v":""},{"$f":"D15+F15+H15+J15+L15+N15+P15","v":20.542163176104268},{"$f":"'G1.7 Summary of Bill Impacts'!G14","v":0.74275837426153546},null,null,{"$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":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L148","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J149","v":56.260520787134723},{"$f":"'G1.2 Rate 2 Bill Impact'!L149","v":0.81194599026161229},{"$f":"'G1.2 Rate 2 Bill Impact'!J150","v":-4.6073102634375793},{"$f":"'G1.2 Rate 2 Bill Impact'!L150","v":""},{"$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":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L152","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J153","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L153","v":""},{"$f":"'G1.2 Rate 2 Bill Impact'!J154","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L154","v":""},{"$f":"D16+F16+H16+J16+L16+N16+P16","v":51.65321052369714},{"$f":"'G1.7 Summary of Bill Impacts'!G15","v":0.74288068481628988},null,null,{"$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":0},{"$f":"'G1.3 Rate 3 Bill Impact'!L51","v":0},{"$f":"'G1.3 Rate 3 Bill Impact'!J52","v":1103.1089715312228},{"$f":"'G1.3 Rate 3 Bill Impact'!L52","v":0.81194599026161185},{"$f":"'G1.3 Rate 3 Bill Impact'!J53","v":-90.336264490962165},{"$f":"'G1.3 Rate 3 Bill Impact'!L53","v":""},{"$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":0},{"$f":"'G1.3 Rate 3 Bill Impact'!L55","v":""},{"$f":"'G1.3 Rate 3 Bill Impact'!J56","v":0},{"$f":"'G1.3 Rate 3 Bill Impact'!L56","v":""},{"$f":"'G1.3 Rate 3 Bill Impact'!J57","v":0},{"$f":"'G1.3 Rate 3 Bill Impact'!L57","v":""},{"$f":"D18+F18+H18+J18+L18+N18+P18","v":1012.7727070402606},{"$f":"'G1.7 Summary of Bill Impacts'!G17","v":0.74532210419423439},null,null,{"$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":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L51","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J52","v":130.85415916288252},{"$f":"'G1.4 Rate 4 Bill Impact'!L52","v":0.81194599026161218},{"$f":"'G1.4 Rate 4 Bill Impact'!J53","v":-10.715963913766458},{"$f":"'G1.4 Rate 4 Bill Impact'!L53","v":""},{"$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":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L55","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J56","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L56","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J57","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L57","v":""},{"$f":"D20+F20+H20+J20+L20+N20+P20","v":120.13819524911607},{"$f":"'G1.7 Summary of Bill Impacts'!G19","v":0.74462210300062415},null,null,{"$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},{"$f":"'G1.4 Rate 4 Bill Impact'!L111","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J112","v":10.430919520909736},{"$f":"'G1.4 Rate 4 Bill Impact'!L112","v":0.81194599026161196},{"$f":"'G1.4 Rate 4 Bill Impact'!J113","v":-0.85421325457706276},{"$f":"'G1.4 Rate 4 Bill Impact'!L113","v":""},{"$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},{"$f":"'G1.4 Rate 4 Bill Impact'!L115","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J116","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L116","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J117","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L117","v":""},{"$f":"D21+F21+H21+J21+L21+N21+P21","v":9.576706266332673},{"$f":"'G1.7 Summary of Bill Impacts'!G20","v":0.74198837105256854},null,null,{"$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":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L148","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J149","v":141.28507868379228},{"$f":"'G1.4 Rate 4 Bill Impact'!L149","v":0.81194599026161229},{"$f":"'G1.4 Rate 4 Bill Impact'!J150","v":-11.570177168343522},{"$f":"'G1.4 Rate 4 Bill Impact'!L150","v":""},{"$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":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L152","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J153","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L153","v":""},{"$f":"'G1.4 Rate 4 Bill Impact'!J154","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L154","v":""},{"$f":"D22+F22+H22+J22+L22+N22+P22","v":129.71490151544876},{"$f":"'G1.7 Summary of Bill Impacts'!G21","v":0.74442701844122083},null,null,{"$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":0},{"$f":"'G1.5 Rate 5 Bill Impact'!L51","v":0},{"$f":"'G1.5 Rate 5 Bill Impact'!J52","v":528.50257441135068},{"$f":"'G1.5 Rate 5 Bill Impact'!L52","v":0.81194599026161207},{"$f":"'G1.5 Rate 5 Bill Impact'!J53","v":-43.280355412127882},{"$f":"'G1.5 Rate 5 Bill Impact'!L53","v":""},{"$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":0},{"$f":"'G1.5 Rate 5 Bill Impact'!L55","v":""},{"$f":"'G1.5 Rate 5 Bill Impact'!J56","v":0},{"$f":"'G1.5 Rate 5 Bill Impact'!L56","v":""},{"$f":"'G1.5 Rate 5 Bill Impact'!J57","v":0},{"$f":"'G1.5 Rate 5 Bill Impact'!L57","v":""},{"$f":"D24+F24+H24+J24+L24+N24+P24","v":485.22221899922278},{"$f":"'G1.7 Summary of Bill Impacts'!G23","v":0.74517900828588524},null,null,{"$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":0},{"$f":"'G1.6 Rate 6 Bill Impact'!L51","v":""},{"$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":0},{"$f":"'G1.7 Summary of Bill Impacts'!G25","v":0},null,null,{"$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":true,"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$13","v":21.872259359999997},null,{"$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$13","v":18.138008519467203},null,16.5854,16.883937200000002,{"$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},{"$f":"B11","v":20.58}]
["Delivery Next 24,000 m3 - Apr To Oct",9.4287270000000003,9.3851677687823969,null,8.5817999999999994,8.7362723999999989,8.9896242995999973,null,null,"2023 Adjust",{"$f":"1+'D1.1 Rate 1 Adjustment'!E14","v":1.044},null,"Delivery First 1,000 m3 - Apr To Oct",{"$f":"E12","v":16.5854},17.084099999999999,17.6387,18.150222299999999]
["Delivery Over 25,000 m3 - Apr To Oct",7.3505585999999994,7.4221324912224,null,6.7868000000000004,6.9089624000000001,7.1093223095999996,null,null,null,null,null,"Delivery Next 24,000 m3 - Apr To Oct",8.5817999999999994,8.8749000000000002,9.1630000000000003,9.4287270000000003]
["Delivery First 1,000 m3 - Nov To Mar",22.877962799999999,22.862635263820799,null,20.9056,21.281900799999999,21.899075923199998,null,null,null,null,null,"Delivery Over 25,000 m3 - Apr To Oct",6.7868000000000004,6.9188000000000001,7.1433999999999997,7.3505585999999994]
["Delivery Next 24,000 m3 - Nov To Mar",15.606842999999998,15.534662849143199,null,14.2049,14.4605882,14.879945257799999,null,null,null,null,null,"Delivery First 1,000 m3 - Nov To Mar",20.9056,21.534199999999998,22.2332,22.877962799999999]
["Delivery Over 25,000 m3 - Nov To Mar",16.560211499999998,16.721232919423198,null,15.289899999999999,15.565118199999999,16.016506627799998,null,null,null,null,null,"Delivery Next 24,000 m3 - Nov To Mar",14.2049,14.690099999999999,15.167,15.606842999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery Over 25,000 m3 - Nov To Mar",15.289899999999999,15.5875,16.093499999999999,16.560211499999998]
["Total Bill",8715.9798643623872,{"$f":"'G1.2 Rate 2 Bill Impact'!F162","v":8062.8783960883784},{"$f":"C19-B19","v":-653.10146827400877}]
[null,null,null,{"$f":"D19/B19","v":-7.4931502646580064E-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":21.872259359999997}]
["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,{"$f":"C12","v":18.138008519467203}]
["Monthly Service Charge",205.79999999999998,{"$f":"G24*$K$13","v":218.72259359999998},null,200,{"$f":"E24*$K$11","v":203.6},{"$f":"F24*$K$12","v":209.50439999999998},null,null,null,null,null,"Delivery Next 24,000 m3 - Apr To Oct",8.5817999999999994,8.7362723999999989,8.9896242995999973,9.3851677687823969]
["Delivery Firm",4.1617904999999986,{"$f":"G25*$K$13","v":3.9382096590648001},null,{"$f":"H4","v":3.6011000000000002},{"$f":"E25*$K$11","v":3.6659198000000002},{"$f":"F25*$K$12","v":3.7722314741999998},null,null,null,null,null,"Delivery Over 25,000 m3 - Apr To Oct",6.7868000000000004,6.9089624000000001,7.1093223095999996,7.4221324912224]
["Demand Firm",31.5329847,31.821293975083201,null,{"$f":"I4","v":29.0974},{"$f":"E26*$K$11","v":29.621153200000002},30.4801666428,null,null,null,null,null,"Delivery First 1,000 m3 - Nov To Mar",20.9056,21.281900799999999,21.899075923199998,22.862635263820799]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery Next 24,000 m3 - Nov To Mar",14.2049,14.4605882,14.879945257799999,15.534662849143199]
["Total Bill",105129.40464841055,{"$f":"'G1.3 Rate 3 Bill Impact'!F65","v":140969.2814007721},{"$f":"C28-B28","v":35839.876752361553},null,null,null,null,null,null,null,null,"Delivery Over 25,000 m3 - Nov To Mar",15.289899999999999,15.565118199999999,16.016506627799998,16.721232919423198]
[null,null,null,{"$f":"D28/B28","v":0.34091201098515322}]
["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$13","v":21.872259359999997},null,{"$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$13","v":19.973091079771198},null,{"$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",12.313013999999999,12.254698835517601,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,{"$f":"B25","v":4.1617904999999986}]
["Delivery First 1,000 m3 - Jan To Mar",25.601417099999995,25.480088541431996,null,{"$f":"D6","v":23.298999999999999},{"$f":"E34*$K$11","v":23.718381999999998},24.406215077999995,null,null,null,null,null,"Demand Firm",29.0974,29.680599999999998,30.644300000000001,31.5329847]
["Delivery Over 1,000 m3 - Jan To Mar",19.783245299999997,19.689407875872,null,{"$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":20377.275850239006},{"$f":"C37-B37","v":-881.35414976099491},null,null,null,null,null,null,null,null,null,2020,2021,2022,2023]
[null,null,null,{"$f":"D37/B37","v":-4.1458652310190962E-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":218.72259359999998}]
["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,{"$f":"C25","v":3.9382096590648001}]
["Monthly Service Charge",195.51,{"$f":"G40*$K$13","v":207.78646392000002},null,{"$f":"C7","v":190},{"$f":"E40*$K$11","v":193.42000000000002},{"$f":"F40*$K$12","v":199.02918},null,null,null,null,null,"Demand Firm",29.0974,29.621153200000002,30.4801666428,31.821293975083201]
["Delivery Firm (Average Range)",8.2942999999999998,{"$f":"G41*$K$13","v":8.3360648485799995},null,{"$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":69949.694434370336},{"$f":"C43-B43","v":-19983.322083787687},null,null,null,null,null,null,null,null,null,2020,2021,2022,2023]
[null,null,null,{"$f":"D43/B43","v":-0.22220228851939969},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$13","v":66961.834541602555},null,{"$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":832335.95160400006},{"$f":"C49-B49","v":38281.534028400085}]
[null,null,null,{"$f":"D49/B49","v":4.821021479268503E-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,{"$f":"M44","v":"Monthly Service Charge"},{"$f":"N44","v":20},{"$f":"F31","v":20.36},{"$f":"G31","v":20.950439999999997},{"$f":"C31","v":21.872259359999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M45","v":"Delivery First 1,000 m3 - Apr To Dec"},{"$f":"N45","v":18.263400000000001},{"$f":"F32","v":18.5921412},19.131313294799998,{"$f":"C32","v":19.973091079771198}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery Over 1,000 m3 - Apr To Dec",{"$f":"N46","v":11.2057},11.407402600000001,11.7382172754,12.254698835517601]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery First 1,000 m3 - Jan To Mar",{"$f":"N47","v":23.298999999999999},23.718381999999998,24.406215077999995,25.480088541431996]
[null,null,null,null,null,null,null,null,null,null,null,null,"Delivery Over 1,000 m3 - Jan To Mar",{"$f":"N48","v":18.004000000000001},18.328072000000002,18.859586088,19.689407875872]
[]
[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},{"$f":"C40","v":207.78646392000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":8.3360648485799995}]

{"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",{"$f":"'G1.2 Rate 2 Bill Impact'!F162","v":8062.8783960883784},{"$f":"'G1.3 Rate 3 Bill Impact'!F65","v":140969.2814007721},{"$f":"'G1.4 Rate 4 Bill Impact'!F162","v":20003.208667319657},{"$f":"'G1.5 Rate 5 Bill Impact'!F65","v":68813.48696758}]
[]
[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",{"$f":"'G1.2 Rate 2 Bill Impact'!H162","v":8215.7994026445194},{"$f":"'G1.3 Rate 3 Bill Impact'!H65","v":143224.33125847863},{"$f":"'G1.4 Rate 4 Bill Impact'!H162","v":20377.275850239006},{"$f":"'G1.5 Rate 5 Bill Impact'!H65","v":69949.694434370336}]
[]
[5,"Annual Bill impact- Historical Methodology ($)","$AAA-XXX",{"$f":"D4-D$2","v":653.10146827400877},{"$f":"E4-E$2","v":-35839.876752361553},1255.4171908135468,21119.529550578023]
[6,"Annual Bill impact- Historical Methodology (%)","$AAA/XXX",{"$f":"(D4-D$2)/D$2","v":8.1001031665174833E-2},{"$f":"(E4-E$2)/E$2","v":-0.25423891216746497},6.2760790615787099E-2,0.30690974227956269]
[6,"Annual Bill impact- Methodology  A ($/%)","$BBB-XXX",{"$f":"D5-D$2","v":653.10146827400877},{"$f":"E5-E$2","v":-35839.876752361553},1255.4171908135468,21119.529550578023]
[6,"Annual Bill impact- Historical Methodology (%)","$BBB/XXX",{"$f":"(D6-D$2)/D$2","v":1.8966056418552594E-2},{"$f":"(E6-E$2)/E$2","v":1.5996746491850806E-2},1.8700358984430482E-2,1.6511406656745008E-2]
[7,"Annual Bill impact- Methodology  B ($/%)","$CCC-XXX",{"$f":"D6-D$2","v":152.92100655614104},{"$f":"E6-E$2","v":2255.04985770653},374.06718291934885,1136.2074667903362]
[6,"Annual Bill impact- Historical Methodology (%)","$CCC/XXX",{"$f":"(D6-D$2)/D$2","v":1.8966056418552594E-2},{"$f":"(E6-E$2)/E$2","v":1.5996746491850806E-2},1.8700358984430482E-2,1.6511406656745008E-2]
[]
[]
["#","Staff 1-D Bottom 10th Percentile","Calculation","Rate 2","Rate 3","Rate 4","Rate 5"]
[null,"Billing Determinant (m3)",null,40.260000000000005,78562.671428571426,1117.5153186274511,92137.620967741939]
[1,"Annual  Bill- Current OEB Approved Rates (2022)","XXX",{"$f":"'G1.2 Rate 2 Bill Impact_Bottom'!F162","v":291.6556655538817},{"$f":"'G1.3 Rate 3 Bill Impact_Bottom'!F65","v":37076.60061009317},{"$f":"'G1.4 Rate 4 Bill Impact_Bottom'!F162","v":823.79980547820389},{"$f":"'G1.5 Rate 5 Bill Impact_Bottom'!F65","v":43371.740377941293}]
[]
[2,"Annual  Bill- Historical Methodology  (2023)","AAA",273.11778415054329,38265.946759376195,810.35189986163414,43908.430797464775]
[3,"Annual  Bill- Methodology  A (2023)","BBB",280.06120635917136,38310.998007759714,817.12721408926973,43943.1540248194]
[4,"Annual  Bill- Methodology  B (2023)","CCC",{"$f":"'G1.2 Rate 2 Bill Impact_Bottom'!H162","v":303.4405719179702},{"$f":"'G1.3 Rate 3 Bill Impact_Bottom'!H65","v":37452.189724022042},{"$f":"'G1.4 Rate 4 Bill Impact_Bottom'!H162","v":845.36926115017457},{"$f":"'G1.5 Rate 5 Bill Impact_Bottom'!H65","v":44113.802546671512}]
[]
[5,"Annual Bill impact- Historical Methodology ($)","$AAA-XXX",{"$f":"D20-D18","v":-18.537881403338417},{"$f":"E20-E18","v":1189.3461492830247},-13.447905616569756,536.69041952348198]
[6,"Annual Bill impact- Historical Methodology (%)","$AAA/XXX",{"$f":"(D20-D18)/D20","v":-6.7875043219888909E-2},{"$f":"(E20-E18)/E20","v":3.1081059009512229E-2},-1.659514294822528E-2,1.222294693242533E-2]
[6,"Annual Bill impact- Methodology  A ($/%)","$BBB-XXX",{"$f":"D21-D18","v":-11.594459194710339},{"$f":"E21-E18","v":1234.3973976665438},-6.6725913889341655,571.4136468781071]
[6,"Annual Bill impact- Historical Methodology (%)","$BBB/XXX",{"$f":"(D22-D18)/D20","v":4.3149538580001902E-2},{"$f":"(E22-E18)/E20","v":9.815231184286401E-3},2.6617393845382E-2,1.6900220646761645E-2]
[7,"Annual Bill impact- Methodology  B ($/%)","$CCC-XXX",{"$f":"D22-D18","v":11.784906364088499},{"$f":"E22-E18","v":375.58911392887239},21.569455671970672,742.06216873021913]
[6,"Annual Bill impact- Historical Methodology (%)","$CCC/XXX",{"$f":"(D22-D18)/D18","v":4.0406917320491093E-2},{"$f":"(E22-E18)/E18","v":1.0130084952465349E-2},2.6182885123953038E-2,1.7109347290744856E-2]
[]
["#","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",{"$f":"'G1.2 Rate 2 Bill Impact_Top'!F162","v":35119.669655441357},{"$f":"'G1.3 Rate 3 Bill Impact_Top'!F65","v":355405.89286231471},{"$f":"'G1.4 Rate 4 Bill Impact_Top'!F162","v":66694.347377506027},{"$f":"'G1.5 Rate 5 Bill Impact_Top'!F65","v":135212.05497528001}]
[]
[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",{"$f":"'G1.2 Rate 2 Bill Impact_Top'!H162","v":35763.979229082463},{"$f":"'G1.3 Rate 3 Bill Impact_Top'!H65","v":358194.95292379393},{"$f":"'G1.4 Rate 4 Bill Impact_Top'!H162","v":67926.549469404665},{"$f":"'G1.5 Rate 5 Bill Impact_Top'!H65","v":137376.9136506638}]
[]
[5,"Annual Bill impact- Historical Methodology ($)","$AAA-XXX",{"$f":"D35-D33","v":765.45916097915324},{"$f":"E35-E33","v":13986.6959100198},647.06793732836377,2160.7857582936413]
[6,"Annual Bill impact- Historical Methodology (%)","$AAA/XXX",{"$f":"(D35-D33)/D35","v":2.1330818258868567E-2},{"$f":"(E35-E33)/E35","v":3.7864040414303315E-2},9.6087665265601214E-3,1.5729351935615535E-2]
[6,"Annual Bill impact- Methodology  A ($/%)","$BBB-XXX",{"$f":"D36-D33","v":743.11521286878269},{"$f":"E36-E33","v":13805.022792510688},631.79890387877822,2124.9948049129453]
[6,"Annual Bill impact- Historical Methodology (%)","$BBB/XXX",{"$f":"(D37-D33)/D35","v":1.7954779455780535E-2},{"$f":"(E37-E33)/E35","v":7.5503952874327552E-3},1.8297834789153904E-2,1.5759000569715239E-2]
[7,"Annual Bill impact- Methodology  B ($/%)","$CCC-XXX",{"$f":"D37-D33","v":644.30957364110509},{"$f":"E37-E33","v":2789.0600614792202},1232.2020918986382,2164.8586753837881]
[6,"Annual Bill impact- Historical Methodology (%)","$CCC/XXX",{"$f":"(D37-D33)/D33","v":1.834611714638601E-2},{"$f":"(E37-E33)/E33","v":7.8475346568316756E-3},1.8475360211924384E-2,1.6010840718156203E-2]

{"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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$f":"'G1.2 Rate 2 Bill Impact'!$J$14/('G1.2 Rate 2 Bill Impact'!$J$14+'G1.2 Rate 2 Bill Impact'!$J$74)*'Revised Rate Impacts'!D17","v":24.248846364340913},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":17.9468992343004},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":18.736562800609619},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J17/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Bottom'!$J$14","v":3.2182995977058453},null,null,null,null,{"$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$61,0))","v":9.286281901486797},null,{"$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$61,0))","v":9.6948783051522156},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J18/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Bottom'!$J$14","v":17.439892382324974},null,null,null,null,{"$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$61,0))","v":7.3439299458167993},null,{"$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$61,0))","v":7.6670628634327391},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J19/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Bottom'!$J$14","v":3.5906543843100933},null,null,null,null,{"$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$14","v":24.248846364340913},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$f":"$J$14","v":24.248846364340913},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$f":"$J$14","v":24.248846364340913},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$14","v":24.248846364340913},null,null,null,null,"SICDA"]
[null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$f":"$J$14","v":24.248846364340913},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$f":"$J$14","v":24.248846364340913},null,null,null,null,{"$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*$J14/100","v":5.6404999039629748},null,{"$f":"H14*$J14/100","v":5.6404999039629748},null,{"$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":151.49263163999996},null,{"$f":"H16*$J16","v":158.15830743215994},null,{"$f":"IFERROR(H39-F39,\"\")","v":6.6656757921599876},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.3999999999999928E-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":0.5775849858581632},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":0.60299872523592246},null,{"$f":"IFERROR(H41-F41,\"\")","v":2.5413739377759259E-2},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.4000000000000136E-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":1.6195175699386186},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":1.6907763430159179},null,7.1258773077299331E-2,null,4.4000000000000067E-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":0.26369514258013277},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":0.27529772885365861},null,1.1602586273525839E-2,null,4.3999999999999991E-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":1.0548248168488296E-2},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":1.0548248168488296E-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":160.96397758654533},null,{"$f":"SUM(H39:H45)","v":167.73792847743394},null,{"$f":"H46-F46","v":6.7739508908886137},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.2083645002164979E-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":0.14000000000000001},null,{"$f":"H23*$J23","v":0.14000000000000001},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":0.10560372591670468},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":0.19134824773145934},null,{"$f":"IFERROR(H52-F52,\"\")","v":8.5744521814754657E-2},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161218},null,null,{"$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*$J25/100,\"\")","v":-7.0218264933125949E-3},null,-7.0218264933125949E-3,null,"",null,null,{"$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":0.24560372591670471},null,{"$f":"SUM(H51:H57)","v":0.3243264212381467},null,{"$f":"SUM(J51:J57)","v":7.8722695321442063E-2},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.32052728446041767}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":3.0044320645418394},null,{"$f":"H31*$J31/100","v":3.0044320645418394},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":8.9720731548061387E-4},null,{"$f":"H32*$J32/100","v":8.9720731548061387E-4},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":3.0053292718573199},null,{"$f":"SUM(H61:H62)","v":3.0053292718573199},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,{"$f":"SUM(F36,F46,F58,F63)","v":169.8554104882823},null,{"$f":"SUM(H36,H46,H58,H63)","v":176.70808407449235},null,{"$f":"SUM(J36,J46,J58,J63)","v":6.8526735862100558},null,{"$f":"IFERROR(J65/F65,\"\")","v":4.0344158402200535E-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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$17","v":16.011153635659095},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":22.621745428665598},null,{"$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$61,0))","v":23.617102227526885},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J77/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Bottom'!$J$74","v":3.2938410993687359},null,null,null,null,{"$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$61,0))","v":15.370983451307398},null,{"$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$61,0))","v":16.047306723164922},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J78/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Bottom'!$J$74","v":12.212580075682164},null,null,null,null,{"$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$61,0))","v":16.545051346517397},null,{"$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$61,0))","v":17.273033605764162},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J79/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Bottom'!$J$74","v":0.50473246060819377},null,null,null,null,{"$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$74","v":16.011153635659095},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$f":"$J$74","v":16.011153635659095},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$f":"$J$74","v":16.011153635659095},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$74","v":16.011153635659095},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$f":"$J$74","v":16.011153635659095},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$f":"$J$74","v":16.011153635659095},null,null,null,null,{"$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*$J74/100","v":3.7243384360370264},null,{"$f":"H74*$J74/100","v":3.7243384360370264},null,{"$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":108.20902259999997},null,{"$f":"H76*$J76","v":112.97021959439996},null,{"$f":"IFERROR(H99-F99,\"\")","v":4.7611969943999952},null,{"$f":"IFERROR(J99/F99,\"\")","v":4.399999999999997E-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*$J77/100,\"\")","v":0.74512434832395569},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":0.77790981965020978},null,{"$f":"IFERROR(H101-F101,\"\")","v":3.278547132625409E-2},null,{"$f":"IFERROR(J101/F101,\"\")","v":4.4000000000000053E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":1.8771936624107699},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":1.9597901835568436},null,8.2596521146073743E-2,null,4.3999999999999928E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":8.3508244770166357E-2},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":8.7182607540053678E-2},null,3.674362769887321E-3,null,4.4000000000000018E-2]
[null,null,{"$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*$J81/100,\"\")","v":6.964851831511706E-3},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":6.964851831511706E-3},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":115.92181370733638},null,{"$f":"SUM(H99:H105)","v":120.80206705697859},null,{"$f":"H106-F106","v":4.8802533496422029},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":4.2099525478122714E-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":0.1},null,{"$f":"H83*$J83","v":0.1},null,{"$f":"IFERROR(H111-F111,\"\")","v":0},null,{"$f":"IFERROR(J111/F111,\"\")","v":0}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":6.9728574083295358E-2},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":0.12634441021688678},null,{"$f":"IFERROR(H112-F112,\"\")","v":5.6615836133591418E-2},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.81194599026161196}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":-4.6364078974371085E-3},null,-4.6364078974371085E-3,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},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,0,null,""]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0},null,{"$f":"H88*$J88","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(F111:F117)","v":0.16972857408329536},null,{"$f":"SUM(H111:H117)","v":0.22170800231944968},null,{"$f":"SUM(J111:J117)","v":5.1979428236154313E-2},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":0.3062503088645821}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":1.9837819354581621},null,{"$f":"H91*$J91/100","v":1.9837819354581621},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":5.9241268451938655E-4},null,{"$f":"H92*$J92/100","v":5.9241268451938655E-4},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":1.9843743481426814},null,{"$f":"SUM(H121:H122)","v":1.9843743481426814},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,{"$f":"SUM(F96,F106,F118,F123)","v":121.80025506559939},null,{"$f":"SUM(H96,H106,H118,H123)","v":126.73248784347774},null,{"$f":"SUM(J96,J106,J118,J123)","v":4.9322327778783572},null,{"$f":"IFERROR(J125/F125,\"\")","v":4.0494437185061287E-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":9.3648383400000021},null,{"$f":"H36+H96","v":9.3648383400000021},null,{"$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,{"$f":"IFERROR(F39+F99,\"\")","v":259.70165423999993},null,{"$f":"IFERROR(H39+H99,\"\")","v":271.12852702655994},null,{"$f":"IFERROR(H136-F136,\"\")","v":11.426872786560011},null,{"$f":"IFERROR(J136/F136,\"\")","v":4.4000000000000053E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,1.322709334182119,null,1.3809085448861322,null,5.8199210704013238E-2,null,{"$f":"IFERROR(J138/F138,\"\")","v":4.4000000000000004E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Next 24,000 m3 per month)"},null,null,3.4967112323493885,null,3.6505665265727618,null,0.1538552942233733,null,4.400000000000006E-2]
[null,null,{"$f":"C43","v":"Block 3 (Over 25,000 m3 per month)"},null,null,0.3472033873502991,null,0.3624803363937123,null,1.5276949043413202E-2,null,4.4000000000000122E-2]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,1.7513100000000004E-2,null,1.7513100000000004E-2,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":276.88579129388171},null,{"$f":"SUM(H136:H142)","v":288.53999553441258},null,{"$f":"H143-F143","v":11.654204240530873},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":4.2090293568590183E-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,{"$f":"IFERROR(F51+F111,\"\")","v":0.24000000000000002},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24000000000000002},null,{"$f":"IFERROR(H148-F148,\"\")","v":0},null,{"$f":"IFERROR(J148/F148,\"\")","v":0}]
[null,null,"PGTVA",null,null,0.17533230000000005,null,0.31769265794834611,null,{"$f":"IFERROR(H149-F149,\"\")","v":0.14236035794834606},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.81194599026161196}]
[null,null,"ADVADA",null,null,0,null,-1.1658234390749703E-2,null,-1.1658234390749703E-2,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,0,null,0,null,0,null,""]
[null,null,"FCCVA",null,null,0,null,0,null,0,null,""]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":0.4153323000000001},null,{"$f":"SUM(H148:H154)","v":0.54603442355759635},null,{"$f":"SUM(J148:J154)","v":0.13070212355759636},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":0.31469289423817104}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":4.988214000000001},null,{"$f":"IFERROR(H61+H121,\"\")","v":4.988214000000001},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":1.4896200000000005E-3},null,{"$f":"IFERROR(H62+H122,\"\")","v":1.4896200000000005E-3},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":4.9897036200000011},null,{"$f":"SUM(H158:H159)","v":4.9897036200000011},null,{"$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":291.6556655538817},null,{"$f":"SUM(H133,H143,H155,H160)","v":303.4405719179702},null,{"$f":"SUM(J133,J143,J155,J160)","v":11.784906364088469},null,{"$f":"IFERROR(J162/F162,\"\")","v":4.0406917320490988E-2}]
[]
[]
[null,null,{"$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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$f":"'G1.2 Rate 2 Bill Impact'!$J$14/('G1.2 Rate 2 Bill Impact'!$J$14+'G1.2 Rate 2 Bill Impact'!$J$74)*'Revised Rate Impacts'!D32","v":42863.7880436056},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":17.9468992343004},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":18.736562800609619},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J17/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Top'!$J$14","v":5688.86905975636},null,null,null,null,{"$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$61,0))","v":9.286281901486797},null,{"$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$61,0))","v":9.6948783051522156},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J18/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Top'!$J$14","v":30827.852152115684},null,null,null,null,{"$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$61,0))","v":7.3439299458167993},null,{"$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$61,0))","v":7.6670628634327391},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J19/'G1.2 Rate 2 Bill Impact'!$J$14*'G1.2 Rate 2 Bill Impact_Top'!$J$14","v":6347.066831733554},null,null,null,null,{"$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$14","v":42863.7880436056},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$f":"$J$14","v":42863.7880436056},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$f":"$J$14","v":42863.7880436056},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$14","v":42863.7880436056},null,null,null,null,"SICDA"]
[null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$f":"$J$14","v":42863.7880436056},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$f":"$J$14","v":42863.7880436056},null,null,null,null,{"$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*$J14/100","v":9970.502873035055},null,{"$f":"H14*$J14/100","v":9970.502873035055},null,{"$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":151.49263163999996},null,{"$f":"H16*$J16","v":158.15830743215994},null,{"$f":"IFERROR(H39-F39,\"\")","v":6.6656757921599876},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.3999999999999928E-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":1020.9755977257665},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":1065.8985240257002},null,{"$f":"IFERROR(H41-F41,\"\")","v":44.922926299933692},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.3999999999999963E-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":2862.7612550190265},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":2988.7227502398637},null,125.96149522083715,null,4.3999999999999997E-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":466.124141736686},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":486.63360397310026},null,20.509462236414265,null,4.4000000000000171E-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":18.645747798968433},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":18.645747798968433},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":4526.9993739204483},null,{"$f":"SUM(H39:H45)","v":4725.0589334697934},null,{"$f":"H46-F46","v":198.05955954934507},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3750737119679028E-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":0.14000000000000001},null,{"$f":"H23*$J23","v":0.14000000000000001},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":186.67179692990237},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":338.23921394206656},null,{"$f":"IFERROR(H52-F52,\"\")","v":151.56741701216419},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161229},null,null,{"$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*$J25/100,\"\")","v":-12.412222749323615},null,-12.412222749323615,null,"",null,null,{"$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":186.81179692990236},null,{"$f":"SUM(H51:H57)","v":325.96699119274291},null,{"$f":"SUM(J51:J57)","v":139.15519426284058},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.74489511128173547}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":5310.8233386027332},null,{"$f":"H31*$J31/100","v":5310.8233386027332},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":1.5859601576134075},null,{"$f":"H32*$J32/100","v":1.5859601576134075},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":5312.4092987603462},null,{"$f":"SUM(H61:H62)","v":5312.4092987603462},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,{"$f":"SUM(F36,F46,F58,F63)","v":19996.723342645753},null,{"$f":"SUM(H36,H46,H58,H63)","v":20333.938096457936},null,{"$f":"SUM(J36,J46,J58,J63)","v":337.21475381218568},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.6863500486253614E-2}]
[]
[]
[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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$32","v":28302.323560502722},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":22.621745428665598},null,{"$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$61,0))","v":23.617102227526885},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J77/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Top'!$J$74","v":5822.4009757544518},null,null,null,null,{"$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$61,0))","v":15.370983451307398},null,{"$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$61,0))","v":16.047306723164922},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J78/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Top'!$J$74","v":21587.725698959421},null,null,null,null,{"$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$61,0))","v":16.545051346517397},null,{"$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$61,0))","v":17.273033605764162},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J79/'G1.2 Rate 2 Bill Impact'!$J$74*'G1.2 Rate 2 Bill Impact_Top'!$J$74","v":892.19688578884552},null,null,null,null,{"$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$74","v":28302.323560502722},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$f":"$J$74","v":28302.323560502722},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$f":"$J$74","v":28302.323560502722},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$74","v":28302.323560502722},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$f":"$J$74","v":28302.323560502722},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$f":"$J$74","v":28302.323560502722},null,null,null,null,{"$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*$J74/100","v":6583.3751810849772},null,{"$f":"H74*$J74/100","v":6583.3751810849772},null,{"$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":108.20902259999997},null,{"$f":"H76*$J76","v":112.97021959439996},null,{"$f":"IFERROR(H99-F99,\"\")","v":4.7611969943999952},null,{"$f":"IFERROR(J99/F99,\"\")","v":4.399999999999997E-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*$J77/100,\"\")","v":1317.1287265713138},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":1375.0823905404518},null,{"$f":"IFERROR(H101-F101,\"\")","v":57.953663969138006},null,{"$f":"IFERROR(J101/F101,\"\")","v":4.400000000000015E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":3318.2457447006868},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":3464.248557467517},null,146.00281276683017,null,4.3999999999999984E-2]
[null,null,{"$f":"IF(C79<>\"\",C79,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F79*$J79/100,\"\")","v":147.61443286579367},null,{"$f":"IFERROR(H79*$J79/100,\"\")","v":154.1094679118886},null,6.4950350460949267,null,4.4000000000000032E-2]
[null,null,{"$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*$J81/100,\"\")","v":12.311510748818682},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":12.311510748818682},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":4908.509437486613},null,{"$f":"SUM(H99:H105)","v":5123.722146263076},null,{"$f":"H106-F106","v":215.21270877646293},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":4.3844819189481264E-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":0.1},null,{"$f":"H83*$J83","v":0.1},null,{"$f":"IFERROR(H111-F111,\"\")","v":0},null,{"$f":"IFERROR(J111/F111,\"\")","v":0}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":123.25661910598936},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":223.33433676230018},null,{"$f":"IFERROR(H112-F112,\"\")","v":100.07771765631082},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.81194599026161174}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":-8.1956066038544062},null,-8.1956066038544062,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},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,0,null,""]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0},null,{"$f":"H88*$J88","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(F111:F117)","v":123.35661910598935},null,{"$f":"SUM(H111:H117)","v":215.23873015844578},null,{"$f":"SUM(J111:J117)","v":91.882111052456423},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":0.74484945938336966}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":3506.6578891462873},null,{"$f":"H91*$J91/100","v":3506.6578891462873},null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F92*$J92/100","v":1.0471859717386007},null,{"$f":"H92*$J92/100","v":1.0471859717386007},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":3507.7050751180259},null,{"$f":"SUM(H121:H122)","v":3507.7050751180259},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,{"$f":"SUM(F96,F106,F118,F123)","v":15122.946312795604},null,{"$f":"SUM(H96,H106,H118,H123)","v":15430.041132624523},null,{"$f":"SUM(J96,J106,J118,J123)","v":307.09481982891936},null,{"$f":"IFERROR(J125/F125,\"\")","v":2.0306546983446264E-2}]
[]
[]
[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":16553.878054120032},null,{"$f":"H36+H96","v":16553.878054120032},null,{"$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,{"$f":"IFERROR(F39+F99,\"\")","v":259.70165423999993},null,{"$f":"IFERROR(H39+H99,\"\")","v":271.12852702655994},null,{"$f":"IFERROR(H136-F136,\"\")","v":11.426872786560011},null,{"$f":"IFERROR(J136/F136,\"\")","v":4.4000000000000053E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,2338.1043242970804,null,2440.980914566152,null,102.87659026907158,null,{"$f":"IFERROR(J138/F138,\"\")","v":4.4000000000000018E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Next 24,000 m3 per month)"},null,null,6181.0069997197133,null,6452.9713077073811,null,271.96430798766778,null,4.4000000000000067E-2]
[null,null,{"$f":"C43","v":"Block 3 (Over 25,000 m3 per month)"},null,null,613.73857460247973,null,640.74307188498892,null,27.004497282509192,null,4.4000000000000136E-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,{"$f":"SUM(F136:F142)","v":9435.5088114070604},null,{"$f":"SUM(H136:H142)","v":9848.7810797328693},null,{"$f":"H143-F143","v":413.27226832580891},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":4.3799680185363538E-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,{"$f":"IFERROR(F51+F111,\"\")","v":0.24000000000000002},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24000000000000002},null,{"$f":"IFERROR(H148-F148,\"\")","v":0},null,{"$f":"IFERROR(J148/F148,\"\")","v":0}]
[null,null,"PGTVA",null,null,309.9284160358917,null,561.57355070436677,null,{"$f":"IFERROR(H149-F149,\"\")","v":251.64513466847507},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.8119459902616124}]
[null,null,"ADVADA",null,null,0,null,-20.607829353178019,null,-20.607829353178019,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,0,null,0,null,0,null,""]
[null,null,"FCCVA",null,null,0,null,0,null,0,null,""]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":310.16841603589171},null,{"$f":"SUM(H148:H154)","v":541.2057213511888},null,{"$f":"SUM(J148:J154)","v":231.03730531529703},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":0.74487695513318197}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":8817.48122774902},null,{"$f":"IFERROR(H61+H121,\"\")","v":8817.48122774902},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":2.6331461293520082},null,{"$f":"IFERROR(H62+H122,\"\")","v":2.6331461293520082},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":8820.1143738783721},null,{"$f":"SUM(H158:H159)","v":8820.1143738783721},null,{"$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":35119.669655441357},null,{"$f":"SUM(H133,H143,H155,H160)","v":35763.979229082463},null,{"$f":"SUM(J133,J143,J155,J160)","v":644.309573641106},null,{"$f":"IFERROR(J162/F162,\"\")","v":1.8346117146386034E-2}]
[]
[]
[null,null,{"$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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":216.41804519999997},null,{"$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$61,0))","v":225.94043918879999},null,{"$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$61,0))","v":3.8967151128485997},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.0681705778139383},null,{"$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$61,0))","v":31.486012142012399},null,{"$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$61,0))","v":32.871396676260943},null,{"$f":"'G1.3 Rate 3 Bill Impact'!$J$20/'G1.3 Rate 3 Bill Impact'!$J$14*$J$14","v":10781.849141756793},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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*$J14/100","v":18274.384438328572},null,{"$f":"H14*$J14/100","v":18274.384438328572},null,{"$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":2597.0165423999997},null,{"$f":"H16*$J16","v":2711.2852702656},null,{"$f":"IFERROR(H39-F39,\"\")","v":114.26872786560034},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.4000000000000136E-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":3061.3634906147317},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":3196.0634842017798},null,{"$f":"IFERROR(H41-F41,\"\")","v":134.69999358704808},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.3999999999999963E-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":3394.7743299070034},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":3544.1444004229111},null,149.37007051590763,null,4.3999999999999845E-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":9065.154362921734},null,{"$f":"SUM(H39:H45)","v":9463.4931548902914},null,{"$f":"H46-F46","v":398.33879196855742},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3941754990719353E-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":0.24},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},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*$J25/100,\"\")","v":-22.749678039685556},null,-22.749678039685556,null,"",null,null,{"$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)'!$K$5","v":"FCCVA"}]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"GGEADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":0.24},null,{"$f":"SUM(H51:H57)","v":-22.509678039685557},null,{"$f":"SUM(J51:J57)","v":-22.749678039685556},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-94.790325165356478}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":9733.9149900000011},null,{"$f":"H31*$J31/100","v":9733.9149900000011},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":2.9068188428571426},null,{"$f":"H32*$J32/100","v":2.9068188428571426},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":9736.8218088428584},null,{"$f":"SUM(H61:H62)","v":9736.8218088428584},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,{"$f":"SUM(F36,F46,F58,F63)","v":37076.60061009317},null,{"$f":"SUM(H36,H46,H58,H63)","v":37452.189724022042},null,{"$f":"SUM(J36,J46,J58,J63)","v":375.58911392887188},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.0130084952465335E-2}]
[]
[]
[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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":216.41804519999997},null,{"$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$61,0))","v":225.94043918879999},null,{"$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$61,0))","v":3.8967151128485997},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":4.0681705778139383},null,{"$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$61,0))","v":31.486012142012399},null,{"$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$61,0))","v":32.871396676260943},null,{"$f":"'G1.3 Rate 3 Bill Impact'!$J$20/'G1.3 Rate 3 Bill Impact'!$J$14*$J$14","v":110359.53634982638},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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*$J14/100","v":187050.71525085482},null,{"$f":"H14*$J14/100","v":187050.71525085482},null,{"$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":2597.0165423999997},null,{"$f":"H16*$J16","v":2711.2852702656},null,{"$f":"IFERROR(H39-F39,\"\")","v":114.26872786560034},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.4000000000000136E-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":31335.131013294671},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":32713.876777879639},null,{"$f":"IFERROR(H41-F41,\"\")","v":1378.7457645849681},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.4000000000000081E-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":34747.81701497492},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":36276.720963633816},null,1528.9039486588954,null,4.399999999999997E-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":68691.964570669588},null,{"$f":"SUM(H39:H45)","v":71713.883011779049},null,{"$f":"H46-F46","v":3021.9184411094611},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3992313511437606E-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":0.24},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},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*$J25/100,\"\")","v":-232.85837963027188},null,-232.85837963027188,null,"",null,null,{"$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)'!$K$5","v":"FCCVA"}]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"GGEADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F51:F57)","v":0.24},null,{"$f":"SUM(H51:H57)","v":-232.61837963027187},null,{"$f":"SUM(J51:J57)","v":-232.85837963027188},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":-970.24324845946626}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":99633.219779032239},null,{"$f":"H31*$J31/100","v":99633.219779032239},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":29.753261758064514},null,{"$f":"H32*$J32/100","v":29.753261758064514},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":99662.973040790297},null,{"$f":"SUM(H61:H62)","v":99662.973040790297},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,{"$f":"SUM(F36,F46,F58,F63)","v":355405.89286231471},null,{"$f":"SUM(H36,H46,H58,H63)","v":358194.95292379393},null,{"$f":"SUM(J36,J46,J58,J63)","v":2789.0600614791892},null,{"$f":"IFERROR(J65/F65,\"\")","v":7.8475346568315889E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.3 Rate 3 Bill Impact_Top"}]

{"sheet":"G1.4 Rate 4 Bill Impact_Bottom","index":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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$17","v":1035.0104110987838},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":19.762646633528398},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.632203085403649},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J17/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":71.121027245436011},null,null,null,null,{"$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$61,0))","v":12.1255784454882},null,{"$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$61,0))","v":12.659103897089681},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J18/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":963.88938385334768},null,null,null,null,{"$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$14","v":1035.0104110987838},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$f":"$J$14","v":1035.0104110987838},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$f":"$J$14","v":1035.0104110987838},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$14","v":1035.0104110987838},null,null,null,null,"SICDA"]
[null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$f":"$J$14","v":1035.0104110987838},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$f":"$J$14","v":1035.0104110987838},null,null,null,null,{"$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*$J14/100","v":240.752736715277},null,{"$f":"H14*$J14/100","v":240.752736715277},null,{"$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":194.77624067999994},null,{"$f":"H16*$J16","v":203.34639526991995},null,{"$f":"IFERROR(H39-F39,\"\")","v":8.5701545899200084},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.4000000000000053E-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":14.055397296650973},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":14.673834777703618},null,{"$f":"IFERROR(H41-F41,\"\")","v":0.61843748105264496},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.400000000000015E-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":116.87716336687055},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":122.01975855501286},null,5.1425951881423089,null,4.4000000000000039E-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":0.4502295288279709},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":0.4502295288279709},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":335.15903087234943},null,{"$f":"SUM(H39:H45)","v":349.49021813146436},null,{"$f":"H46-F46","v":14.331187259114927},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.2759364776219277E-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":0.18},null,{"$f":"H23*$J23","v":0.18},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":4.5074703403352041},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":8.1672928093935155},null,{"$f":"IFERROR(H52-F52,\"\")","v":3.6598224690583114},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161174},null,null,{"$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*$J25/100,\"\")","v":-0.29971172303665744},null,-0.29971172303665744,null,"",null,null,{"$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":4.6874703403352038},null,{"$f":"SUM(H51:H57)","v":8.0475810863568586},null,{"$f":"SUM(J51:J57)","v":3.3601107460216539},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.71682816147298978}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":128.23778993513932},null,{"$f":"H31*$J31/100","v":128.23778993513932},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":3.8295385210655002E-2},null,{"$f":"H32*$J32/100","v":3.8295385210655002E-2},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":128.27608532034998},null,{"$f":"SUM(H61:H62)","v":128.27608532034998},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,{"$f":"SUM(F36,F46,F58,F63)","v":708.87532324831159},null,{"$f":"SUM(H36,H46,H58,H63)","v":726.56662125344815},null,{"$f":"SUM(J36,J46,J58,J63)","v":17.691298005136581},null,{"$f":"IFERROR(J65/F65,\"\")","v":2.4956854082702359E-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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$17","v":82.504907528667161},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":25.211620175573994},null,{"$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$61,0))","v":26.320931463299249},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J77/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":18.386905025686598},null,null,null,null,{"$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$61,0))","v":19.481952428903998},null,{"$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$61,0))","v":20.339158335775775},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J78/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":64.118002502980559},null,null,null,null,{"$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$74","v":82.504907528667161},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$f":"$J$74","v":82.504907528667161},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$f":"$J$74","v":82.504907528667161},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$74","v":82.504907528667161},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$f":"$J$74","v":82.504907528667161},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$f":"$J$74","v":82.504907528667161},null,null,null,null,{"$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*$J74/100","v":19.191384035335737},null,{"$f":"H74*$J74/100","v":19.191384035335737},null,{"$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":64.925413559999981},null,{"$f":"H76*$J76","v":67.782131756639984},null,{"$f":"IFERROR(H99-F99,\"\")","v":2.8567181966400028},null,{"$f":"IFERROR(J99/F99,\"\")","v":4.4000000000000053E-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*$J77/100,\"\")","v":4.6356366571196306},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":4.8396046700328945},null,{"$f":"IFERROR(H101-F101,\"\")","v":0.20396801291326394},null,{"$f":"IFERROR(J101/F101,\"\")","v":4.4000000000000039E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":12.491438745994147},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":13.04106205081789},null,0.54962330482374355,null,4.4000000000000088E-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*$J81/100,\"\")","v":3.588963477497021E-2},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":3.588963477497021E-2},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":85.088378597888735},null,{"$f":"SUM(H99:H105)","v":88.698688112265742},null,{"$f":"H106-F106","v":3.6103095143770076},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":4.2430112946900002E-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":0.06},null,{"$f":"H83*$J83","v":0.06},null,{"$f":"IFERROR(H111-F111,\"\")","v":0},null,{"$f":"IFERROR(J111/F111,\"\")","v":0}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":0.35930887228734548},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":0.65104827040647739},null,{"$f":"IFERROR(H112-F112,\"\")","v":0.29173939811913191},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.81194599026161229}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":-2.3891245662104606E-2},null,-2.3891245662104606E-2,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},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,0,null,""]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0},null,{"$f":"H88*$J88","v":0},null,0,null,""]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":0.41930887228734548},null,{"$f":"SUM(H111:H117)","v":0.68715702474437268},null,{"$f":"SUM(J111:J117)","v":0.26784815245702731},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":0.63878484372607158}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":10.222358042801861},null,{"$f":"H91*$J91/100","v":10.222358042801861},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":3.0526815785606853E-3},null,{"$f":"H92*$J92/100","v":3.0526815785606853E-3},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":10.225410724380422},null,{"$f":"SUM(H121:H122)","v":10.225410724380422},null,{"$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":114.92448222989223},null,{"$f":"SUM(H96,H106,H118,H123)","v":118.80263989672626},null,{"$f":"SUM(J96,J106,J118,J123)","v":3.878157666834035},null,{"$f":"IFERROR(J125/F125,\"\")","v":3.3745269864050895E-2}]
[]
[]
[null,null,{"$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":259.94412075061274},null,{"$f":"H36+H96","v":259.94412075061274},null,{"$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,{"$f":"IFERROR(F39+F99,\"\")","v":259.70165423999993},null,{"$f":"IFERROR(H39+H99,\"\")","v":271.12852702655994},null,{"$f":"IFERROR(H136-F136,\"\")","v":11.426872786560011},null,{"$f":"IFERROR(J136/F136,\"\")","v":4.4000000000000053E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,18.691033953770603,null,19.513439447736513,null,{"$f":"IFERROR(H138-F138,\"\")","v":0.82240549396590978},null,{"$f":"IFERROR(J138/F138,\"\")","v":4.4000000000000171E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Over 1,000 m3 per month)"},null,null,129.36860211286469,null,135.06082060583074,null,5.6922184929660489,null,4.4000000000000018E-2]
[null,null,{"$f":"C43","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,0.48611916360294111,null,0.48611916360294111,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":420.24740947023821},null,{"$f":"SUM(H136:H142)","v":438.18890624373017},null,{"$f":"H143-F143","v":17.941496773491963},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":4.2692700464492868E-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,{"$f":"IFERROR(F51+F111,\"\")","v":0.24},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24},null,{"$f":"IFERROR(H148-F148,\"\")","v":0},null,{"$f":"IFERROR(J148/F148,\"\")","v":0}]
[null,null,"PGTVA",null,null,4.86677921262255,null,8.8183410797999926,null,{"$f":"IFERROR(H149-F149,\"\")","v":3.9515618671774426},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.81194599026161163}]
[null,null,"ADVADA",null,null,0,null,-0.32360296869876204,null,-0.32360296869876204,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,0,null,0,null,0,null,""]
[null,null,"FCCVA",null,null,0,null,0,null,0,null,""]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":5.1067792126225502},null,{"$f":"SUM(H148:H154)","v":8.7347381111012314},null,{"$f":"SUM(J148:J154)","v":3.6279588984786804},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":0.71042015866113151}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":138.46014797794118},null,{"$f":"IFERROR(H61+H121,\"\")","v":138.46014797794118},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":4.1348066789215689E-2},null,{"$f":"IFERROR(H62+H122,\"\")","v":4.1348066789215689E-2},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":138.5014960447304},null,{"$f":"SUM(H158:H159)","v":138.5014960447304},null,{"$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":823.79980547820389},null,{"$f":"SUM(H133,H143,H155,H160)","v":845.36926115017457},null,{"$f":"SUM(J133,J143,J155,J160)","v":21.569455671970644},null,{"$f":"IFERROR(J162/F162,\"\")","v":2.6182885123953004E-2}]
[]
[]
[null,null,{"$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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$32","v":124575.27591022835},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":19.762646633528398},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$S$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$S$61,0))","v":20.632203085403649},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J17/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":8560.2246094444818},null,null,null,null,{"$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$61,0))","v":12.1255784454882},null,{"$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$61,0))","v":12.659103897089681},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J18/'G1.4 Rate 4 Bill Impact'!$J$14*$J$14","v":116015.05130078386},null,null,null,null,{"$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$14","v":124575.27591022835},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$f":"$J$14","v":124575.27591022835},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$f":"$J$14","v":124575.27591022835},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$14","v":124575.27591022835},null,null,null,null,"SICDA"]
[null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$f":"$J$14","v":124575.27591022835},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$f":"$J$14","v":124575.27591022835},null,null,null,null,{"$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*$J14/100","v":28977.330354202306},null,{"$f":"H14*$J14/100","v":28977.330354202306},null,{"$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":194.77624067999994},null,{"$f":"H16*$J16","v":203.34639526991995},null,{"$f":"IFERROR(H39-F39,\"\")","v":8.5701545899200084},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.4000000000000053E-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":1691.7269406008493},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":1766.1629259872868},null,{"$f":"IFERROR(H41-F41,\"\")","v":74.435985386437551},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.4000000000000108E-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":14067.496054049925},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":14686.465880428123},null,618.96982637819747,null,4.4000000000000053E-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":54.190245020949327},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":54.190245020949327},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":16017.189480351724},null,{"$f":"SUM(H39:H45)","v":16719.16544670628},null,{"$f":"H46-F46","v":701.97596635455557},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3826413317746477E-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":0.18},null,{"$f":"H23*$J23","v":0.18},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":542.52532658904443},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":983.02659012839058},null,{"$f":"IFERROR(H52-F52,\"\")","v":440.50126353934616},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161207},null,null,{"$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*$J25/100,\"\")","v":-36.073714998851386},null,-36.073714998851386,null,"",null,null,{"$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":542.70532658904438},null,{"$f":"SUM(H51:H57)","v":947.13287512953912},null,{"$f":"SUM(J51:J57)","v":404.42754854049474},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.74520652134070831}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":15434.876685277293},null,{"$f":"H31*$J31/100","v":15434.876685277293},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":4.6092852086784486},null,{"$f":"H32*$J32/100","v":4.6092852086784486},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":15439.485970485972},null,{"$f":"SUM(H61:H62)","v":15439.485970485972},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,{"$f":"SUM(F36,F46,F58,F63)","v":60976.711131629039},null,{"$f":"SUM(H36,H46,H58,H63)","v":62083.114646524089},null,{"$f":"SUM(J36,J46,J58,J63)","v":1106.4035148950502},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.8144689904752029E-2}]
[]
[]
[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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$32","v":9930.4040897716386},null,null,null,null,{"$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$61,0))","v":21.641804519999994},null,{"$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$61,0))","v":22.594043918879994},null,{"$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$61,0))","v":25.211620175573994},null,{"$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$61,0))","v":26.320931463299249},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J77/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":2213.0731653978082},null,null,null,null,{"$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$61,0))","v":19.481952428903998},null,{"$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$61,0))","v":20.339158335775775},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J78/'G1.4 Rate 4 Bill Impact'!$J$74*$J$74","v":7717.3309243738304},null,null,null,null,{"$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$74","v":9930.4040897716386},null,null,null,null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$f":"$J$74","v":9930.4040897716386},null,null,null,null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$f":"$J$74","v":9930.4040897716386},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$74","v":9930.4040897716386},null,null,null,null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$f":"$J$74","v":9930.4040897716386},null,null,null,null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$f":"$J$74","v":9930.4040897716386},null,null,null,null,{"$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*$J74/100","v":2309.9013649176909},null,{"$f":"H74*$J74/100","v":2309.9013649176909},null,{"$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":64.925413559999981},null,{"$f":"H76*$J76","v":67.782131756639984},null,{"$f":"IFERROR(H99-F99,\"\")","v":2.8567181966400028},null,{"$f":"IFERROR(J99/F99,\"\")","v":4.4000000000000053E-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*$J77/100,\"\")","v":557.95160066764788},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":582.50147109702436},null,{"$f":"IFERROR(H101-F101,\"\")","v":24.549870429376483},null,{"$f":"IFERROR(J101/F101,\"\")","v":4.3999999999999956E-2}]
[null,null,{"$f":"IF(C78<>\"\",C78,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F78*$J78/100,\"\")","v":1503.4867394676069},null,{"$f":"IFERROR(H78*$J78/100,\"\")","v":1569.6401560041816},null,66.153416536574696,null,4.3999999999999997E-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*$J81/100,\"\")","v":4.3197257790506622},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":4.3197257790506622},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F99:F105)","v":2133.6834794743054},null,{"$f":"SUM(H99:H105)","v":2227.2434846368965},null,{"$f":"H106-F106","v":93.560005162591096},null,{"$f":"IF(ISERROR(J106/F106),0,J106/F106)","v":4.3849055430490703E-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":0.06},null,{"$f":"H83*$J83","v":0.06},null,{"$f":"IFERROR(H111-F111,\"\")","v":0},null,{"$f":"IFERROR(J111/F111,\"\")","v":0}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F84*$J84/100,\"\")","v":43.246909810955486},null,{"$f":"IFERROR(H84*$J84/100,\"\")","v":78.361064823166359},null,{"$f":"IFERROR(H112-F112,\"\")","v":35.114155012210873},null,{"$f":"IFERROR(J112/F112,\"\")","v":0.81194599026161196}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F85*$J85/100,\"\")","v":0},null,{"$f":"IFERROR(H85*$J85/100,\"\")","v":-2.875583171222484},null,-2.875583171222484,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},null,{"$f":"IFERROR(H87*$J87/100,\"\")","v":0},null,0,null,""]
[null,null,"FCCVA",null,null,{"$f":"F88*$J88","v":0},null,{"$f":"H88*$J88","v":0},null,0,null,""]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F111:F117)","v":43.306909810955489},null,{"$f":"SUM(H111:H117)","v":75.545481651943874},null,{"$f":"SUM(J111:J117)","v":32.238571840988385},null,{"$f":"IF(ISERROR(J118/F118),0,J118/F118)","v":0.74442097073462599}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F91*$J91/100","v":1230.3770667227061},null,{"$f":"H91*$J91/100","v":1230.3770667227061},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":0.36742495132155062},null,{"$f":"H92*$J92/100","v":0.36742495132155062},null,{"$f":"IFERROR(H122-F122,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F121:F122)","v":1230.7444916740276},null,{"$f":"SUM(H121:H122)","v":1230.7444916740276},null,{"$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":5717.63624587698},null,{"$f":"SUM(H96,H106,H118,H123)","v":5843.4348228805593},null,{"$f":"SUM(J96,J106,J118,J123)","v":125.79857700357948},null,{"$f":"IFERROR(J125/F125,\"\")","v":2.2001850344063694E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+1,255)","v":"G1.4 Rate 4 Bill Impact_Top"}]
[]
[null,null,"RATE 4 - General Service Peaking - Annual"]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F36+F96","v":31287.231719119998},null,{"$f":"H36+H96","v":31287.231719119998},null,{"$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,{"$f":"IFERROR(F39+F99,\"\")","v":259.70165423999993},null,{"$f":"IFERROR(H39+H99,\"\")","v":271.12852702655994},null,{"$f":"IFERROR(H136-F136,\"\")","v":11.426872786560011},null,{"$f":"IFERROR(J136/F136,\"\")","v":4.4000000000000053E-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,{"$f":"C41","v":"Block 1 (First 1,000 m3 per month)"},null,null,2249.6785412684972,null,2348.6643970843111,null,{"$f":"IFERROR(H138-F138,\"\")","v":98.98585581581392},null,{"$f":"IFERROR(J138/F138,\"\")","v":4.4000000000000018E-2}]
[null,null,{"$f":"C42","v":"Block 2 (Over 1,000 m3 per month)"},null,null,15570.982793517533,null,16256.106036432304,null,685.12324291477125,null,4.3999999999999991E-2]
[null,null,{"$f":"C43","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C44","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C45","v":"System Gas Charge"},null,null,58.509970799999991,null,58.509970799999991,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F136:F142)","v":18150.872959826032},null,{"$f":"SUM(H136:H142)","v":18946.408931343176},null,{"$f":"H143-F143","v":795.53597151714348},null,{"$f":"IF(ISERROR(J143/F143),0,J143/F143)","v":4.3829074958429345E-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,{"$f":"IFERROR(F51+F111,\"\")","v":0.24},null,{"$f":"IFERROR(H51+H111,\"\")","v":0.24},null,{"$f":"IFERROR(H148-F148,\"\")","v":0},null,{"$f":"IFERROR(J148/F148,\"\")","v":0}]
[null,null,"PGTVA",null,null,585.77223639999988,null,1061.3876549515569,null,{"$f":"IFERROR(H149-F149,\"\")","v":475.61541855155701},null,{"$f":"IFERROR(J149/F149,\"\")","v":0.81194599026161207}]
[null,null,"ADVADA",null,null,0,null,-38.949298170073874,null,-38.949298170073874,null,""]
[null,null,"LDMDA",null,null,0,null,0,null,0,null,""]
[null,null,"SICDA",null,null,0,null,0,null,0,null,""]
[null,null,"FCCVA",null,null,0,null,0,null,0,null,""]
[null,null,"GGEADA",null,null,0,null,0,null,0,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F148:F154)","v":586.01223639999989},null,{"$f":"SUM(H148:H154)","v":1022.678356781483},null,{"$f":"SUM(J148:J154)","v":436.66612038148315},null,{"$f":"IF(ISERROR(J155/F155),0,J155/F155)","v":0.7451484683391898}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F61+F121,\"\")","v":16665.253752000001},null,{"$f":"IFERROR(H61+H121,\"\")","v":16665.253752000001},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,{"$f":"IFERROR(J158/F158,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F62+F122,\"\")","v":4.9767101599999997},null,{"$f":"IFERROR(H62+H122,\"\")","v":4.9767101599999997},null,{"$f":"IFERROR(H159-F159,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F158:F159)","v":16670.230462160001},null,{"$f":"SUM(H158:H159)","v":16670.230462160001},null,{"$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":66694.347377506027},null,{"$f":"SUM(H133,H143,H155,H160)","v":67926.549469404665},null,{"$f":"SUM(J133,J143,J155,J160)","v":1232.2020918986266},null,{"$f":"IFERROR(J162/F162,\"\")","v":1.8475360211924211E-2}]
[]
[]
[null,null,{"$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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":205.59714293999997},null,{"$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$61,0))","v":214.64341722935998},null,{"$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$61,0))","v":8.2482000000000006},null,{"$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$61,0))","v":8.6111208000000001},null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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*$J14/100","v":21432.039875685485},null,{"$f":"H14*$J14/100","v":21432.039875685485},null,{"$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":2467.1657152799999},null,{"$f":"H16*$J16","v":2575.7210067523197},null,{"$f":"IFERROR(H39-F39,\"\")","v":108.55529147231982},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.3999999999999928E-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":7599.6952526612913},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":7934.0818437783873},null,{"$f":"IFERROR(H41-F41,\"\")","v":334.38659111709603},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.3999999999999893E-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":10118.940833062259},null,{"$f":"SUM(H39:H45)","v":10561.882715651675},null,{"$f":"H46-F46","v":442.9418825894154},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3773542102565045E-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":0.24},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":401.25933931451613},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":727.0602509259611},null,{"$f":"IFERROR(H52-F52,\"\")","v":325.80091161144497},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161196},null,null,{"$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*$J25/100,\"\")","v":-26.680625470640585},null,-26.680625470640585,null,"",null,null,{"$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":401.49933931451613},null,{"$f":"SUM(H51:H57)","v":700.61962545532049},null,{"$f":"SUM(J51:J57)","v":299.12028614080441},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.74500816527243974}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":11415.851237903225},null,{"$f":"H31*$J31/100","v":11415.851237903225},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":3.4090919758064517},null,{"$f":"H32*$J32/100","v":3.4090919758064517},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":11419.260329879033},null,{"$f":"SUM(H61:H62)","v":11419.260329879033},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,{"$f":"SUM(F36,F46,F58,F63)","v":43371.740377941293},null,{"$f":"SUM(H36,H46,H58,H63)","v":44113.802546671512},null,{"$f":"SUM(J36,J46,J58,J63)","v":742.06216873021981},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.7109347290744873E-2}]
[]
[]
[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-2023-0160 Exhibit A - 2024 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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":23.260899999999999},null,{"$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$61,0))","v":205.59714293999997},null,{"$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$61,0))","v":214.64341722935998},null,{"$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$61,0))","v":8.2482000000000006},null,{"$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$61,0))","v":8.6111208000000001},null,{"$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$61,0))","v":0.02},null,{"$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$61,0))","v":0.4355},null,{"$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$61,0))","v":0.78910247875893202},null,{"$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$61,0))","v":-2.8957363116616248E-2},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":0},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":12.39},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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$61,0))","v":3.7000000000000002E-3},null,{"$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*$J14/100","v":69566.373630000002},null,{"$f":"H14*$J14/100","v":69566.373630000002},null,{"$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":2467.1657152799999},null,{"$f":"H16*$J16","v":2575.7210067523197},null,{"$f":"IFERROR(H39-F39,\"\")","v":108.55529147231982},null,{"$f":"IFERROR(J39/F39,\"\")","v":4.3999999999999928E-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":24667.891740000006},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":25753.278976560006},null,{"$f":"IFERROR(H41-F41,\"\")","v":1085.38723656},null,{"$f":"IFERROR(J41/F41,\"\")","v":4.3999999999999991E-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":27277.152905280007},null,{"$f":"SUM(H39:H45)","v":28471.095433312326},null,{"$f":"H46-F46","v":1193.9425280323194},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.3770789868659982E-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":0.24},null,{"$f":"H23*$J23","v":0.24},null,{"$f":"IFERROR(H51-F51,\"\")","v":0},null,{"$f":"IFERROR(J51/F51,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":1302.4498500000002},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":2359.9687832243385},null,{"$f":"IFERROR(H52-F52,\"\")","v":1057.5189332243383},null,{"$f":"IFERROR(J52/F52,\"\")","v":0.81194599026161207},null,null,{"$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*$J25/100,\"\")","v":-86.602785872864217},null,-86.602785872864217,null,"",null,null,{"$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":1302.6898500000002},null,{"$f":"SUM(H51:H57)","v":2273.6059973514739},null,{"$f":"SUM(J51:J57)","v":970.91614735147414},null,{"$f":"IF(ISERROR(J58/F58),0,J58/F58)","v":0.74531642919569385}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F31*$J31/100","v":37054.773000000008},null,{"$f":"H31*$J31/100","v":37054.773000000008},null,{"$f":"IFERROR(H61-F61,\"\")","v":0},null,{"$f":"IFERROR(J61/F61,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F32*$J32/100","v":11.065590000000002},null,{"$f":"H32*$J32/100","v":11.065590000000002},null,{"$f":"IFERROR(H62-F62,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F61:F62)","v":37065.838590000007},null,{"$f":"SUM(H61:H62)","v":37065.838590000007},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,{"$f":"SUM(F36,F46,F58,F63)","v":135212.05497528001},null,{"$f":"SUM(H36,H46,H58,H63)","v":137376.9136506638},null,{"$f":"SUM(J36,J46,J58,J63)","v":2164.8586753837935},null,{"$f":"IFERROR(J65/F65,\"\")","v":1.6010840718156241E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.5 Rate 5 Bill Impact_Top"}]