{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["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 6 Adjustment","D1.3 Rate 11 Adjustment","D1.4 Rate 16 Adjustment","E1.1 Proposed Dist Rates ","E1.2 Billing Determinants","E1.3 Proposed Rev From Rate","F1.3 Proposed Rate Riders","G1.1 Rate 1 Bill Impact","G1.2 Rate 6 Bill Impact","G1.3 Rate 11 Bill Impact","G1.4 Rate 16 Bill Impact","G1.7 Summary of Bill Impacts"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"A1.1 Distributor Information","index":0,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":" \"Name of LDC:       \" &D8","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":" \"OEB Application Number:  \" & D9","v":"OEB Application Number:  EB-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Distributor Information"]
[]
[null,null,"Distributor Name","EPCOR Natural Gas Limited Partnership"]
[null,null,"OEB Application Number","EB-2023-0161  Exhibit A - 2024 Custom Incentive 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":1,"n_rows":18,"n_cols":18,"rows_kept":18,"cut":false,"hidden":false,"merged":[[6,6,6,8]]}
[]
[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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Current Distribution Tariff Sheet Rates"]
[]
[null,null,null,null,"Fixed ",null,"Delivery Charge",null,null,"Delivery Charge"]
[null,null,"Rate Class",null,"Monthly Base",{"$f":"OneDollar","v":"Bill 32 Rate"},"Tier 1","Tier 2","Tier 3","Contract Demand","Gas Supply","Upstream Recovery \nCharge","Transportation & \nStorage Charge","Transportation Charge \nFrom Dawn","Transportation Charge \nFrom Kirkwall","Transportation Charge From Parkway","Federal Carbon Charge","Facility Carbon Charge"]
[null,null,null,null," $/month","$ / month","₵ / m3","₵ / m3","₵ / m3","₵ /contracted m3","₵  / m3","(A)","₵  / m3","₵ /contracted m3","₵ /contracted m3","₵ /contracted m3","₵ / m3","₵ / m3"]
[null,null,"Rate 1","General Firm Service",26.81,1,28.72,28.154199999999999,27.322600000000001,null,15.798299999999999,1.474,2.6981999999999999,null,null,null,12.39,1.1000000000000001E-3]
[null,null,"Rate 6","Large Volume General Firm Service",109.33,1,26.494900000000001,23.845500000000001,22.652999999999999,null,15.798299999999999,2.92,5.6413000000000002,null,null,null,12.39,1.1000000000000001E-3]
[null,null,"Rate 11","Large Volume Seasonal Service",218.66,1,16.457799999999999,{"$f":"G12","v":16.457799999999999},{"$f":"H12","v":16.457799999999999},null,15.798299999999999,3.5200000000000002E-2,1.8166,null,null,null,12.39,1.1000000000000001E-3]
[null,null,"Rate 16","Contracted Firm Service",1607.77,1,null,null,null,109.66500000000001,null,14.243399999999999,null,18.299900000000001,11.848000000000001,11.848000000000001,12.39,1.1000000000000001E-3]
[null,null,"(A) Rates 1, 6, and 11 all charged on cents / m3 basis. Rate 16 billed on cents / m3 of contracted demand basis"]
[]
[]
[]
[null,null,"Name for $1 Charge:","Bill 32 Rate"]

{"sheet":"B1.2 Billing Determinants","index":2,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":false,"merged":[[6,5,6,7]]}
[]
[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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Billing Determinants"]
[]
[null,null,null,null,"Fixed","Delivery Charge",null,null,"Delivery Charge"]
[null,null,"Rate Class",null,"Monthly Base","Tier 1","Tier 2","Tier 3","Contract Demand","Gas Supply"]
[null,null,"Rate 1","General Firm Service",5606,4790547,3231919,272765,null,8295231]
[null,null,"Rate 6","Large Volume General Firm Service",33,320072,845750,1032696,null,2198518]
[null,null,"Rate 11","Large Volume Seasonal Service",7,null,null,1386497,null,1386497]
[null,null,"Rate 16","Contracted Firm Service",3,null,null,null,95824,0]

{"sheet":"B1.3 Current Rev From Rates","index":3,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":false,"merged":[[17,2,17,3],[10,6,10,8]]}
[]
[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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[]
[null,null,"Forecasted Revenue from Current Rates"]
[]
[null,null,"Months / Year",12]
[null,null,null,"EB-2023-0161  Exhibit A - 2024 Custom Incentive Application"]
[]
[null,null,null,null,"Fixed Monthly",null,"Delivery Charge",null,null,"Delivery  Charge"]
[null,null,"Rate Class",null,"Base",{"$f":"OneDollar","v":"Bill 32 Rate"},"Tier 1","Tier 2","Tier 3","Contract  Demand","Gas Supply","Upstream Recovery \nCharge","Transportation & \nStorage Charge","Federal Carbon Charge","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(A)"]
[null,null,"Rate 1","General Firm Service",{"$f":"'B1.2 Billing Determinants'!E9*'B1.1 Current Distribution Rates'!E10*$D$8","v":1803562.3199999998},{"$f":"'B1.1 Current Distribution Rates'!F10*'B1.2 Billing Determinants'!E9*$D$8","v":67272},{"$f":"'B1.2 Billing Determinants'!F9*'B1.1 Current Distribution Rates'!G10/100","v":1375845.0984},{"$f":"'B1.2 Billing Determinants'!G9*'B1.1 Current Distribution Rates'!H10/100","v":909920.93909799994},{"$f":"'B1.2 Billing Determinants'!H9*'B1.1 Current Distribution Rates'!I10/100","v":74526.489889999997},{"$f":"'B1.2 Billing Determinants'!I9*'B1.1 Current Distribution Rates'!J10/100*$D$8","v":0},{"$f":"'B1.2 Billing Determinants'!J9*'B1.1 Current Distribution Rates'!K10/100","v":1310505.4790729999},{"$f":"'B1.1 Current Distribution Rates'!L10*'B1.2 Billing Determinants'!$J9/100","v":122271.70494},{"$f":"'B1.1 Current Distribution Rates'!M10*'B1.2 Billing Determinants'!$J9/100","v":223821.92284199997},{"$f":"'B1.1 Current Distribution Rates'!Q10*'B1.2 Billing Determinants'!J9/100","v":1027779.1209},{"$f":"SUM(E14:N14)","v":6915505.0751430001}]
[null,null,"Rate 6","Large Volume General Firm Service",{"$f":"'B1.2 Billing Determinants'!E10*'B1.1 Current Distribution Rates'!E11*$D$8","v":43294.68},{"$f":"'B1.1 Current Distribution Rates'!F11*'B1.2 Billing Determinants'!E10*$D$8","v":396},{"$f":"'B1.2 Billing Determinants'!F10*'B1.1 Current Distribution Rates'!G11/100","v":84802.756328000003},{"$f":"'B1.2 Billing Determinants'!G10*'B1.1 Current Distribution Rates'!H11/100","v":201673.31625},{"$f":"'B1.2 Billing Determinants'!H10*'B1.1 Current Distribution Rates'!I11/100","v":233936.62487999999},{"$f":"'B1.2 Billing Determinants'!I10*'B1.1 Current Distribution Rates'!J11/100*$D$8","v":0},{"$f":"'B1.2 Billing Determinants'!J10*'B1.1 Current Distribution Rates'!K11/100","v":347328.469194},{"$f":"'B1.1 Current Distribution Rates'!L11*'B1.2 Billing Determinants'!$J10/100","v":64196.725599999998},{"$f":"'B1.1 Current Distribution Rates'!M11*'B1.2 Billing Determinants'!$J10/100","v":124024.99593399999},{"$f":"'B1.1 Current Distribution Rates'!Q11*'B1.2 Billing Determinants'!J10/100","v":272396.38020000001},{"$f":"SUM(E15:N15)","v":1372049.948386}]
[null,null,"Rate 11","Large Volume Seasonal Service",{"$f":"'B1.2 Billing Determinants'!E11*'B1.1 Current Distribution Rates'!E12*$D$8","v":18367.439999999999},{"$f":"'B1.1 Current Distribution Rates'!F12*'B1.2 Billing Determinants'!E11*$D$8","v":84},{"$f":"'B1.2 Billing Determinants'!F11*'B1.1 Current Distribution Rates'!G12/100","v":0},{"$f":"'B1.2 Billing Determinants'!G11*'B1.1 Current Distribution Rates'!H12/100","v":0},{"$f":"'B1.2 Billing Determinants'!H11*'B1.1 Current Distribution Rates'!I12/100","v":228186.90326600001},{"$f":"'B1.2 Billing Determinants'!I11*'B1.1 Current Distribution Rates'!J12/100*$D$8","v":0},{"$f":"'B1.2 Billing Determinants'!J11*'B1.1 Current Distribution Rates'!K12/100","v":219042.95555099996},{"$f":"'B1.1 Current Distribution Rates'!L12*'B1.2 Billing Determinants'!$J11/100","v":488.046944},{"$f":"'B1.1 Current Distribution Rates'!M12*'B1.2 Billing Determinants'!$J11/100","v":25187.104501999998},{"$f":"'B1.1 Current Distribution Rates'!Q12*'B1.2 Billing Determinants'!J11/100","v":171786.97830000002},{"$f":"SUM(E16:N16)","v":663143.42856299994}]
[null,null,"Rate 16","Contracted Firm Service",{"$f":"'B1.2 Billing Determinants'!E12*'B1.1 Current Distribution Rates'!E13*$D$8","v":57879.719999999994},{"$f":"'B1.1 Current Distribution Rates'!F13*'B1.2 Billing Determinants'!E12*$D$8","v":36},{"$f":"'B1.2 Billing Determinants'!F12*'B1.1 Current Distribution Rates'!G13/100","v":0},{"$f":"'B1.2 Billing Determinants'!G12*'B1.1 Current Distribution Rates'!H13/100","v":0},{"$f":"'B1.2 Billing Determinants'!H12*'B1.1 Current Distribution Rates'!I13/100","v":0},{"$f":"'B1.2 Billing Determinants'!I12*'B1.1 Current Distribution Rates'!J13/100*$D$8","v":1261024.6752000002},{"$f":"'B1.2 Billing Determinants'!J12*'B1.1 Current Distribution Rates'!K13/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L13*'B1.2 Billing Determinants'!$I12*$D$8/100","v":163783.14739199998},{"$f":"'B1.1 Current Distribution Rates'!N13*'B1.2 Billing Determinants'!$I12/100*$D$8","v":210428.35411200003},{"$f":"'B1.1 Current Distribution Rates'!Q13*'B1.2 Billing Determinants'!I12/100*D8","v":142471.1232},{"$f":"SUM(E17:N17)","v":1835623.0199040002}]
[null,null,"Total Revenue",null,{"$f":"SUM(E14:E17)","v":1923104.1599999997},67788,1460647.854728,1111594.255348,536650.01803599996,1261024.6752000002,1876876.9038179996,350739.62487599999,583462.37739000004,1614433.6026000001,10786321.471996002]
[null,null,"(A) Transportation & Storage for Rates 1, 6, and 11. Transportation only for Rate 16."]

{"sheet":"C1.1 Current Rate Riders","index":4,"n_rows":40,"n_cols":6,"rows_kept":40,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Current Rate Riders"]
[]
[null,null,"Description:",null,"Delay in Revenue Recovery Rate Rider"]
[null,null,"Effective Until:",null,"Dec 31, 2028"]
[]
[null,null,"Rate 1 | General Firm Service","cents / m3 volume",1.633,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service","cents / m3 volume",0.90900000000000003,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service","cents / m3 volume",0.5524,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service","cents / contracted demand / month",6.0100000000000001E-2,"$/contracted demand m3"]
[]
[]
[null,null,"Energy Content Variance Account (ECVA)"]
[null,null,null,null,"ECVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,0.34370000000000001,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,0.27779999999999999,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.1857,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,0,"Cents/contracted demand m3"]
[]
[]
[null,null,"Contribution in Aid of Construction Variance Account (CIACVA)"]
[null,null,null,null,"CIACVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,3.3388,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,3.1385000000000001,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.60740000000000005,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,4.5311000000000003,"Cents/contracted demand m3"]
[]
[]
[null,null,"Municipal Tax Variance Account (MTVA)"]
[null,null,null,null,"MTVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,-2.7906,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,-3.4039999999999999,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,-0.66039999999999999,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,-4.5564,"Cents/contracted demand m3"]

{"sheet":"D1.1 Rate 1 Adjustment","index":5,"n_rows":27,"n_cols":9,"rows_kept":27,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Rate 1 Incentive Rate Adjustment"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.1 Rate 1 Adjustment"}]
[]
[null,null,"Rate 1"]
[]
[null,null,"GDP-IPI"]
[null,null,"Less Productivity"]
[null,null,"Less Stretch Factor"]
[null,null,"Incentive Rate Adjustment",null,2.3800000000000002E-2]
[null,null,"Months / Year",null,12]
[]
[null,null,null,"Unit","Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue"]
[null,null,"Monthly Base","$/month",{"$f":"'B1.1 Current Distribution Rates'!E10","v":26.81},{"$f":"$E$13","v":2.3800000000000002E-2},{"$f":"E17*(1+F17)","v":27.448077999999999},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C17,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":5606},{"$f":"G17*H17*$E$14","v":1846487.1032159999}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},"$/month",{"$f":"'B1.1 Current Distribution Rates'!F10","v":1},0,{"$f":"E18*(1+F18)","v":1},{"$f":"H17","v":5606},{"$f":"G18*H18*$E$14","v":67272}]
[null,null,"Tier 1","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!G10","v":28.72},{"$f":"$E$13","v":2.3800000000000002E-2},{"$f":"E19*(1+F19)","v":29.403535999999999},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C19,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":4790547},{"$f":"G19*H19/100","v":1408590.2117419199}]
[null,null,"Tier 2","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!H10","v":28.154199999999999},{"$f":"$E$13","v":2.3800000000000002E-2},28.824269960000002,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C20,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":3231919},{"$f":"G20*H20/100","v":931577.05744853243}]
[null,null,"Tier 3","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!I10","v":27.322600000000001},{"$f":"$E$13","v":2.3800000000000002E-2},27.972877880000002,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C21,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":272765},76300.220349381998]
[null,null,"Contract Demand","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!J10","v":0},{"$f":"$E$13","v":2.3800000000000002E-2},0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C22,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G22*H22/100*$E$14","v":0}]
[null,null,"Gas Supply","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!K10","v":15.798299999999999},0,15.798299999999999,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C23,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":8295231},1310505.4790729999]
[null,null,"Upstream Recovery \nCharge","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!L10","v":1.474},0,1.474,{"$f":"H23","v":8295231},122271.70494]
[null,null,"Transportation & \nStorage Charge","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!M10","v":2.6981999999999999},0,2.6981999999999999,{"$f":"H24","v":8295231},223821.92284199997]
[null,null,"Federal Carbon Charge","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!Q10","v":12.39},0,12.39,{"$f":"H25","v":8295231},{"$f":"G26*H26/100","v":1027779.1209}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I26)","v":7014604.8205108326}]

{"sheet":"D1.2 Rate 6 Adjustment","index":6,"n_rows":27,"n_cols":9,"rows_kept":27,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Rate 6 Incentive Rate Adjustment"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.2 Rate 6 Adjustment"}]
[]
[null,null,"Rate 6"]
[]
[null,null,"GDP-IPI"]
[null,null,"Less Productivity"]
[null,null,"Less Stretch Factor"]
[null,null,"Incentive Rate Adjustment",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":2.3800000000000002E-2}]
[null,null,"Months / Year",null,12]
[]
[null,null,null,"Unit","Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue"]
[null,null,"Monthly Base","$/month",{"$f":"'B1.1 Current Distribution Rates'!E11","v":109.33},{"$f":"$E$13","v":2.3800000000000002E-2},{"$f":"E17*(1+F17)","v":111.93205400000001},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C17,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":33},{"$f":"G17*H17*12","v":44325.093384}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},"$/month",{"$f":"'B1.1 Current Distribution Rates'!F11","v":1},0,{"$f":"E18*(1+F18)","v":1},{"$f":"H17","v":33},{"$f":"G18*H18*12","v":396}]
[null,null,"Tier 1","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!G11","v":26.494900000000001},{"$f":"$E$13","v":2.3800000000000002E-2},{"$f":"E19*(1+F19)","v":27.125478620000003},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C19,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":320072},{"$f":"G19*H19/100","v":86821.061928606403}]
[null,null,"Tier 2","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!H11","v":23.845500000000001},{"$f":"$E$13","v":2.3800000000000002E-2},24.413022900000001,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C20,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":845750},{"$f":"G20*H20/100","v":206473.14117675004}]
[null,null,"Tier 3","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!I11","v":22.652999999999999},{"$f":"$E$13","v":2.3800000000000002E-2},23.192141400000001,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C21,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":1032696},239504.31655214398]
[null,null,"Contract Demand","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!J11","v":0},{"$f":"$E$13","v":2.3800000000000002E-2},0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C22,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G22*H22/100*12","v":0}]
[null,null,"Gas Supply","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!K11","v":15.798299999999999},0,15.798299999999999,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C23,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":2198518},347328.469194]
[null,null,"Upstream Recovery \nCharge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C24,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":2.92},0,2.92,{"$f":"H23","v":2198518},64196.725599999998]
[null,null,"Transportation & \nStorage Charge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C25,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":5.6413000000000002},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},5.6413000000000002,{"$f":"H24","v":2198518},124024.99593399999]
[null,null,"Federal Carbon Charge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C26,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":12.39},0,12.39,{"$f":"H25","v":2198518},272396.38020000001]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I26)","v":1385466.1839695005}]

{"sheet":"D1.3 Rate 11 Adjustment","index":7,"n_rows":27,"n_cols":9,"rows_kept":27,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Rate 11 Incentive Rate Adjustment"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.3 Rate 11 Adjustment"}]
[]
[null,null,"Rate 11"]
[]
[null,null,"GDP-IPI"]
[null,null,"Less Productivity"]
[null,null,"Less Stretch Factor"]
[null,null,"Incentive Rate Adjustment",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":2.3800000000000002E-2}]
[null,null,"Months / Year",null,12]
[]
[null,null,null,"Unit","Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue"]
[null,null,"Monthly Base","$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C17,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":218.66},{"$f":"$E$13","v":2.3800000000000002E-2},{"$f":"E17*(1+F17)","v":223.86410800000002},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C17,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":7},{"$f":"G17*H17*12","v":18804.585072000002}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C18,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":1},0,{"$f":"E18*(1+F18)","v":1},{"$f":"H17","v":7},{"$f":"G18*H18*12","v":84}]
[null,null,"Tier 1","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C19,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":16.457799999999999},{"$f":"$E$13","v":2.3800000000000002E-2},16.849495640000001,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C19,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G19*H19/100","v":0}]
[null,null,"Tier 2","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C20,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":16.457799999999999},{"$f":"$E$13","v":2.3800000000000002E-2},16.849495640000001,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C20,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G20*H20/100","v":0}]
[null,null,"Tier 3","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C21,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":16.457799999999999},{"$f":"$E$13","v":2.3800000000000002E-2},16.849495640000001,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C21,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":1386497},233617.7515637308]
[null,null,"Contract Demand","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C22,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},{"$f":"$E$13","v":2.3800000000000002E-2},0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C22,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G22*H22/100*12","v":0}]
[null,null,"Gas Supply","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C23,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":15.798299999999999},0,15.798299999999999,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C23,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":1386497},219042.95555099996]
[null,null,"Upstream Recovery \nCharge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C24,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":3.5200000000000002E-2},0,3.5200000000000002E-2,{"$f":"H23","v":1386497},488.046944]
[null,null,"Transportation & \nStorage Charge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C25,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":1.8166},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},1.8166,{"$f":"H24","v":1386497},25187.104501999998]
[null,null,"Federal Carbon Charge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C26,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":12.39},0,12.39,{"$f":"H25","v":1386497},171786.97830000002]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I26)","v":669011.42193273082}]

{"sheet":"D1.4 Rate 16 Adjustment","index":8,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Rate 16 Incentive Rate Adjustment"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.4 Rate 16 Adjustment"}]
[]
[null,null,"Rate 16"]
[]
[null,null,"GDP-IPI"]
[null,null,"Less Productivity"]
[null,null,"Less Stretch Factor"]
[null,null,"Incentive Rate Adjustment",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":2.3800000000000002E-2}]
[null,null,"Months / Year",null,12]
[]
[null,null,null,"Unit","Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue"]
[null,null,"Monthly Base","$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C17,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":1607.77},{"$f":"$E$13","v":2.3800000000000002E-2},{"$f":"E17*(1+F17)","v":1646.034926},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C17,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":3},{"$f":"G17*H17*$E$14","v":59257.257335999995}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C18,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":1},0,{"$f":"E18*(1+F18)","v":1},{"$f":"H17","v":3},{"$f":"G18*H18*$E$14","v":36}]
[null,null,"Tier 1","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C19,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},2.3800000000000002E-2,0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C19,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G19*H19/100","v":0}]
[null,null,"Tier 2","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C20,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},2.3800000000000002E-2,0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C20,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G20*H20/100","v":0}]
[null,null,"Tier 3","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C21,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},2.3800000000000002E-2,0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C21,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G21*H21/100","v":0}]
[null,null,"Contract Demand","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C22,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":109.66500000000001},2.3800000000000002E-2,112.27502700000001,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C22,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":95824},{"$f":"G22*H22/100*$E$14","v":1291037.0624697602}]
[null,null,"Gas Supply","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C23,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},0,0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C23,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G23*H23/100","v":0}]
[null,null,"Upstream Recovery \nCharge","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C24,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":14.243399999999999},0,14.243399999999999,{"$f":"H22","v":95824},{"$f":"G24*H24/100*$E$14","v":163783.14739199998}]
[null,null,"Transportation Charge \nFrom Dawn","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C25,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":18.299900000000001},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},18.299900000000001,{"$f":"H24","v":95824},{"$f":"G25*H25/100*$E$14","v":210428.35411200003}]
[null,null,"Transportation Charge \nFrom Kirkwall","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C26,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":11.848000000000001},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},11.848000000000001,0,{"$f":"G26*H26/100*$E$14","v":0}]
[null,null,"Transportation Charge From Parkway","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C27,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":11.848000000000001},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},11.848000000000001,0,{"$f":"G27*H27/100*$E$14","v":0}]
[null,null,"Federal Carbon Charge","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C28,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":12.39},0,12.39,{"$f":"H25","v":95824},{"$f":"G28*H28/100*$E$14","v":142471.1232}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I28)","v":1867012.9445097602}]

{"sheet":"E1.1 Proposed Dist Rates ","index":9,"n_rows":14,"n_cols":18,"rows_kept":14,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Proposed Distribution Tariff Sheet Rates"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.1 Proposed Dist Rates "}]
[]
[null,null,"Rate Class",null,"Monthly Base",{"$f":"OneDollar","v":"Bill 32 Rate"},"Tier 1","Tier 2","Tier 3","Contract Demand","Gas Supply","Upstream Recovery \nCharge","Transportation & \nStorage Charge","Transportation Charge \nFrom Dawn","Transportation Charge \nFrom Kirkwall","Transportation Charge From Parkway","Federal Carbon Charge","Facililty Carbon Charge"]
[null,null,null,null,"$/month","$/month","₵ / m3","₵ / m3","₵ / m3","₵/contracted m3","₵/m3","(A)","₵  / m3","₵ /contracted m3","₵ /contracted m3","₵ /contracted m3","₵ / m3","₵ / m3"]
[null,null,"Rate 1","General Firm Service",{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(E$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":27.448077999999999},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(F$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":1},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(G$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":29.403535999999999},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(H$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":28.824269960000002},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(I$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":27.972877880000002},null,{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(K$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":15.798299999999999},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(L$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":1.474},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(M$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":2.6981999999999999},null,null,null,{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(Q$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":12.39},1.1000000000000001E-3]
[null,null,"Rate 6","Large Volume General Firm Service",{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(E8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":111.93205400000001},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(F8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":1},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(G8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":27.125478620000003},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(H8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":24.413022900000001},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(I8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":23.192141400000001},null,{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(K8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":15.798299999999999},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(L8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":2.92},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(M8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":5.6413000000000002},null,null,null,{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(Q8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":12.39},1.1000000000000001E-3]
[null,null,"Rate 11","Large Volume Seasonal Service",{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(E8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":223.86410800000002},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(F8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":1},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(G8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":16.849495640000001},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(H8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":16.849495640000001},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(I8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":16.849495640000001},null,{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(K8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":15.798299999999999},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(L8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":3.5200000000000002E-2},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(M8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":1.8166},null,null,null,{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(Q8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":12.39},1.1000000000000001E-3]
[null,null,"Rate 16","Contracted Firm Service",{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(E8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":1646.034926},{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(F8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":1},null,null,null,{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(J8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":112.27502700000001},null,{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(L8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":14.243399999999999},null,{"$f":"'D1.4 Rate 16 Adjustment'!G25","v":18.299900000000001},{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(O8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":11.848000000000001},{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(P8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":11.848000000000001},{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(Q8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":12.39},1.1000000000000001E-3]
[null,null,"(A) Rates 1, 6, and 11 all charged on cents / m3 basis. Rate 16 billed on cents / m3 of contracted demand basis"]

{"sheet":"E1.2 Billing Determinants","index":10,"n_rows":14,"n_cols":10,"rows_kept":14,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Billing Determinants"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.2 Billing Determinants"}]
[]
[]
[null,null,"Rate Class","Description","Base","Tier 1","Tier 2","Tier 3","Firm Demand","Gas Supply"]
[null,null,null,null,"cx's","m3","m3","m3","Contracted m3","m3"]
[null,null,"Rate 1","General Firm Service",5606,4790547,3231919,272765,null,8295231]
[null,null,"Rate 6","Large Volume General Firm Service",33,320072,845750,1032696,null,2198518]
[null,null,"Rate 11","Large Volume Seasonal Service",7,null,null,1386497,null,1386497]
[null,null,"Rate 16","Contracted Firm Service",3,null,null,null,95824,0]

{"sheet":"E1.3 Proposed Rev From Rate","index":11,"n_rows":18,"n_cols":15,"rows_kept":18,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Proposed Revenue from Rates"]
[]
[null,null,"Months / Year",12]
[]
[null,null,"Rate Class",null,"Monthly Base",{"$f":"OneDollar","v":"Bill 32 Rate"},"Tier 1","Tier 2","Tier 3","Contracted\nDemand","Gas Supply","Upstream Recovery \nCharge","Transportation & \nStorage Charge","Federal Carbon \nCharge","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(A)"]
[null,null,"Rate 1","General Firm Service",{"$f":"'E1.1 Proposed Dist Rates '!E10*'E1.2 Billing Determinants'!E11*$D$7","v":1846487.1032159999},{"$f":"'E1.1 Proposed Dist Rates '!F10*'E1.2 Billing Determinants'!E11*$D$7","v":67272},{"$f":"'E1.1 Proposed Dist Rates '!G10*'E1.2 Billing Determinants'!F11/100","v":1408590.2117419199},{"$f":"'E1.1 Proposed Dist Rates '!H10*'E1.2 Billing Determinants'!G11/100","v":931577.05744853243},{"$f":"'E1.1 Proposed Dist Rates '!I10*'E1.2 Billing Determinants'!H11/100","v":76300.220349381998},{"$f":"'E1.1 Proposed Dist Rates '!J10*'E1.2 Billing Determinants'!I11/100*$D$7","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K10*'E1.2 Billing Determinants'!J11/100","v":1310505.4790729999},{"$f":"'E1.1 Proposed Dist Rates '!L10*'E1.2 Billing Determinants'!$J11/100","v":122271.70494},{"$f":"'E1.1 Proposed Dist Rates '!M10*'E1.2 Billing Determinants'!$J11/100","v":223821.92284199997},{"$f":"'E1.1 Proposed Dist Rates '!Q10*'E1.2 Billing Determinants'!J11/100","v":1027779.1209},{"$f":"SUM(E11:N11)","v":7014604.8205108326}]
[null,null,"Rate 6","Large Volume General Firm Service",{"$f":"'E1.1 Proposed Dist Rates '!E11*'E1.2 Billing Determinants'!E12*$D$7","v":44325.093384},{"$f":"'E1.1 Proposed Dist Rates '!F11*'E1.2 Billing Determinants'!E12*$D$7","v":396},{"$f":"'E1.1 Proposed Dist Rates '!G11*'E1.2 Billing Determinants'!F12/100","v":86821.061928606403},{"$f":"'E1.1 Proposed Dist Rates '!H11*'E1.2 Billing Determinants'!G12/100","v":206473.14117675004},{"$f":"'E1.1 Proposed Dist Rates '!I11*'E1.2 Billing Determinants'!H12/100","v":239504.31655214398},{"$f":"'E1.1 Proposed Dist Rates '!J11*'E1.2 Billing Determinants'!I12/100*$D$7","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K11*'E1.2 Billing Determinants'!J12/100","v":347328.469194},{"$f":"'E1.1 Proposed Dist Rates '!L11*'E1.2 Billing Determinants'!$J12/100","v":64196.725599999998},{"$f":"'E1.1 Proposed Dist Rates '!M11*'E1.2 Billing Determinants'!$J12/100","v":124024.99593399999},{"$f":"'E1.1 Proposed Dist Rates '!Q11*'E1.2 Billing Determinants'!J12/100","v":272396.38020000001},{"$f":"SUM(E12:N12)","v":1385466.1839695005}]
[null,null,"Rate 11","Large Volume Seasonal Service",{"$f":"'E1.1 Proposed Dist Rates '!E12*'E1.2 Billing Determinants'!E13*$D$7","v":18804.585072000002},{"$f":"'E1.1 Proposed Dist Rates '!F12*'E1.2 Billing Determinants'!E13*$D$7","v":84},{"$f":"'E1.1 Proposed Dist Rates '!G12*'E1.2 Billing Determinants'!F13/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H12*'E1.2 Billing Determinants'!G13/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I12*'E1.2 Billing Determinants'!H13/100","v":233617.7515637308},{"$f":"'E1.1 Proposed Dist Rates '!J12*'E1.2 Billing Determinants'!I13/100*$D$7","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K12*'E1.2 Billing Determinants'!J13/100","v":219042.95555099996},{"$f":"'E1.1 Proposed Dist Rates '!L12*'E1.2 Billing Determinants'!$J13/100","v":488.046944},{"$f":"'E1.1 Proposed Dist Rates '!M12*'E1.2 Billing Determinants'!$J13/100","v":25187.104501999998},{"$f":"'E1.1 Proposed Dist Rates '!Q12*'E1.2 Billing Determinants'!J13/100","v":171786.97830000002},{"$f":"SUM(E13:N13)","v":669011.42193273082}]
[null,null,"Rate 16","Contracted Firm Service",{"$f":"'E1.1 Proposed Dist Rates '!E13*'E1.2 Billing Determinants'!E14*$D$7","v":59257.257335999995},{"$f":"'E1.1 Proposed Dist Rates '!F13*'E1.2 Billing Determinants'!E14*$D$7","v":36},{"$f":"'E1.1 Proposed Dist Rates '!G13*'E1.2 Billing Determinants'!F14/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H13*'E1.2 Billing Determinants'!G14/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I13*'E1.2 Billing Determinants'!H14/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J13*'E1.2 Billing Determinants'!I14/100*$D$7","v":1291037.0624697602},{"$f":"'E1.1 Proposed Dist Rates '!K13*'E1.2 Billing Determinants'!J14/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L13*'E1.2 Billing Determinants'!$I14/100*$D$7","v":163783.14739199998},{"$f":"'E1.1 Proposed Dist Rates '!N13*'E1.2 Billing Determinants'!$I14/100*$D$7","v":210428.35411200003},{"$f":"'E1.1 Proposed Dist Rates '!Q13*'E1.2 Billing Determinants'!I14/100*$D$7","v":142471.1232},{"$f":"SUM(E14:N14)","v":1867012.9445097602}]
[null,null,"(A) Transportation & Storage for Rates 1, 6, and 11. Transportation only (no seasonal storage) for Rate 16 from Dawn.",null,null,null,null,null,null,null,null,null,null,"Proposed Revenue",{"$f":"SUM(O11:O14)","v":10936095.370922823}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Revenue",{"$f":"'B1.3 Current Rev From Rates'!O18","v":10786321.471996002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Change",{"$f":"O15-O16","v":149773.89892682061}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change",{"$f":"O17/O16","v":1.3885540062538582E-2}]

{"sheet":"F1.3 Proposed Rate Riders","index":12,"n_rows":57,"n_cols":6,"rows_kept":57,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[null,null,"F1.3 Rate Riders"]
[]
[null,null,"Delay in Revenue Recovery Rate Rider"]
[null,null,null,null,"Delay in Revenue Recovery Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,1.633,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,0.90900000000000003,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.5524,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,6.0100000000000001E-2,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Energy Content Variance Account (ECVA)"]
[null,null,null,null,"ECVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,0.17249999999999999,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,0.1903,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.14249999999999999,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,0,"Cents/contracted demand m3"]
[]
[]
[null,null,"Contribution in Aid of Construction Variance Account (CIACVA)"]
[null,null,null,null,"CIACVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,2.3298935951543664,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,3.1254508937530012,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.6051211266537968,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,4.766349442635696,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Municipal Tax Variance Account (MTVA)"]
[null,null,null,null,"MTVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,-2.2877999999999998,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,-3.9826999999999999,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,-0.77300000000000002,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,-5.6311,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Other Revenue Deferral Account (ORDA)"]
[null,null,null,null,"ORDA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,-7.2026088853125669E-2,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,-9.6619864635758085E-2,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,-1.8706651722600318E-2,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,-0.1473464321178922,"Cents/contracted demand m3/month"]
[]
[]
[]
[]
[]
[null,null,"Rate 1 | General Firm Service",null,null,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,null,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,null,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,null,"Cents/contracted demand m3/month"]

{"sheet":"G1.1 Rate 1 Bill Impact","index":13,"n_rows":189,"n_cols":12,"rows_kept":189,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Rate 1 Delivery Bill Impact"]
[null,null,"G1.1 Rate 1 Bill Impact"]
[]
[null,null,"Rate 1"]
[]
[null,null,"Rate 1 - Existing Residential",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C12))","v":26.81},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C12))","v":27.448077999999999}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C13))","v":1},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C13))","v":1}]
[null,null,"First 100 m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C14))","v":28.72},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C14))","v":29.403535999999999}]
[null,null,"Next 400 m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C15))","v":28.154199999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C15))","v":28.824269960000002}]
[null,null,"GT 500m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C16))","v":27.322600000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C16))","v":27.972877880000002}]
[null,null,"Contracted Demand",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C17))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C17))","v":0}]
[null,null,"Gas Supply",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C18))","v":15.798299999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C18))","v":15.798299999999999}]
[null,null,"Upstream Recovery \nCharge",null,"$/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C19))","v":1.474},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C19))","v":1.474}]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C20))","v":2.6981999999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C20))","v":2.6981999999999999}]
[null,null,"Federal Carbon Charge",null,"₵/m3",{"$f":"'B1.1 Current Distribution Rates'!Q10","v":12.39},null,{"$f":"'E1.1 Proposed Dist Rates '!Q10","v":12.39}]
[]
[null,null,"Rate Riders"]
[null,null,"Delay in Revenue Recovery Rate Rider",null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$10","v":1.633},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$9","v":1.633}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$16","v":"ECVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$19","v":0.34370000000000001},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$18","v":0.17249999999999999}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$25","v":"CIACVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$28","v":3.3388},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$27","v":2.3298935951543664}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$34","v":"MTVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$37","v":-2.7906},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$36","v":-2.2877999999999998}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$43","v":"ORDA Rate Rider"},null,"₵/m3",0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$45","v":-7.2026088853125669E-2}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$52","v":0},null,"₵/m3",0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$54","v":0}]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F12*$E32","v":321.71999999999997},null,{"$f":"H12*$E32","v":329.376936},null,{"$f":"H32-F32","v":7.6569360000000302},null,{"$f":"J32/F32","v":2.3800000000000095E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,12,{"$f":"F13*$E33","v":12},null,{"$f":"H13*$E33","v":12},null,{"$f":"H33-F33","v":0},null,{"$f":"J33/F33","v":0}]
[null,null,"First 100 m3",null,1001.3160527512506,{"$f":"F14*$E34/100","v":287.57797035015915},null,{"$f":"H14*$E34/100","v":294.42232604449293},null,{"$f":"H34-F34","v":6.8443556943337853},null,{"$f":"J34/F34","v":2.3799999999999991E-2}]
[null,null,"Next 400 m3",null,1147.6839472487493,323.12123387630737,null,330.81151924256352,null,7.6902853662561483,null,2.3800000000000102E-2]
[null,null,"GT 500m3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E34:E37)","v":2149},339.50546700000001,null,339.50546700000001,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E38","v":2149},31.676259999999999,null,31.676259999999999,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E39","v":2149},57.984318000000002,null,57.984318000000002,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E38","v":2149},266.2611,null,266.2611,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F32:F41)","v":1639.8463492264664},null,{"$f":"SUM(H32:H41)","v":1662.0379262870563},null,{"$f":"SUM(J32:J41)","v":22.191577060589964},null,{"$f":"J42/F42","v":1.3532717300653184E-2}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C24","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E38","v":2149},{"$f":"$E45*F24/100","v":35.093170000000001},null,{"$f":"$E45*H24/100","v":35.093170000000001},null,{"$f":"H45-F45","v":0},null,{"$f":"J45/F45","v":0}]
[null,null,{"$f":"C25","v":"ECVA Rate Rider"},null,{"$f":"E45","v":2149},{"$f":"$E46*F25/100","v":7.3861129999999999},null,{"$f":"$E46*H25/100","v":3.7070249999999998},null,{"$f":"H46-F46","v":-3.6790880000000001},null,{"$f":"J46/F46","v":-0.49810881582775679}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E45","v":2149},71.750811999999996,null,{"$f":"$E47*H26/100","v":50.069413359867333},null,{"$f":"H47-F47","v":-21.681398640132663},null,{"$f":"J47/F47","v":-0.30217635223602296}]
[null,null,"MTVA Rate Rider",null,{"$f":"E46","v":2149},-59.969994,null,{"$f":"$E48*H27/100","v":-49.164821999999994},null,10.805172000000006,null,-0.18017630617071609]
[null,null,"ORDA Rate Rider",null,{"$f":"E47","v":2149},0,null,{"$f":"$E49*H28/100","v":-1.5478406494536705},null,{"$f":"H49-F49","v":-1.5478406494536705},null,{"$f":"J49/F49","v":{"$error":"#DIV/0!"}}]
[null,null,0,null,2149,0,null,{"$f":"$E50*H29/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F45:F50)","v":54.260101000000006},null,{"$f":"SUM(H45:H50)","v":38.156945710413666},null,{"$f":"SUM(J45:J50)","v":-16.103155289586329},null,{"$f":"J51/F51","v":-0.29677709758753174}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F42+F51","v":1694.1064502264664},null,{"$f":"H42+H51","v":1700.19487199747},null,{"$f":"J42+J51","v":6.0884217710036346},null,{"$f":"J53/F53","v":3.5938838260073567E-3}]
[]
[]
[null,null,"Rate 1 - New Residential",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F12","v":26.81},null,{"$f":"H12","v":27.448077999999999}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"First 100 m3",null,"₵/m3",28.72,null,29.403535999999999]
[null,null,"Next 400 m3",null,"₵/m3",28.154199999999999,null,28.824269960000002]
[null,null,"GT 500m3",null,"₵/m3",27.322600000000001,null,27.972877880000002]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",15.798299999999999,null,15.798299999999999]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",1.474,null,1.474]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",2.6981999999999999,null,2.6981999999999999]
[null,null,"Federal Carbon Charge",null,"₵/m3",12.39,null,12.39]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C24","v":"Delay in Revenue Recovery Rate Rider"},null,"₵/m3",{"$f":"F24","v":1.633},null,{"$f":"H24","v":1.633}]
[null,null,{"$f":"C25","v":"ECVA Rate Rider"},null,"₵/m3",{"$f":"F25","v":0.34370000000000001},null,{"$f":"H25","v":0.17249999999999999}]
[null,null,"CIACVA Rate Rider",null,"₵/m3",3.3388,null,2.3298935951543664]
[null,null,"MTVA Rate Rider",null,"₵/m3",-2.7906,null,-2.2877999999999998]
[null,null,"ORDA Rate Rider",null,"₵/m3",0,null,-7.2026088853125669E-2]
[null,null,0,null,"₵/m3",0,null,0]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F58*$E78","v":321.71999999999997},null,{"$f":"H58*$E78","v":329.376936},null,{"$f":"H78-F78","v":7.6569360000000302},null,{"$f":"J78/F78","v":2.3800000000000095E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E78","v":12},{"$f":"F59*$E79","v":12},null,{"$f":"H59*$E79","v":12},null,{"$f":"H79-F79","v":0},null,{"$f":"J79/F79","v":0}]
[null,null,"First 100 m3",null,993.12960436562071,{"$f":"F60*$E80/100","v":285.22682237380627},null,{"$f":"H60*$E80/100","v":292.01522074630282},null,{"$f":"H80-F80","v":6.7883983724965447},null,{"$f":"J80/F80","v":2.3799999999999842E-2}]
[null,null,"Next 400 m3",null,1072.8703956343793,302.0580769276944,null,309.24705915857356,null,7.1889822308791622,null,2.3800000000000116E-2]
[null,null,"GT 500m3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E80:E83)","v":2066},326.392878,null,326.392878,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E84","v":2066},30.452840000000002,null,30.452840000000002,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E85","v":2066},55.744812000000003,null,55.744812000000003,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E84","v":2066},255.97740000000002,null,255.97740000000002,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F78:F87)","v":1589.5728293015006},null,{"$f":"SUM(H78:H87)","v":1611.2071459048764},null,{"$f":"SUM(J78:J87)","v":21.634316603375737},null,{"$f":"J88/F88","v":1.3610144942451247E-2}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C70","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E84","v":2066},{"$f":"$E91*F70/100","v":33.737780000000001},null,{"$f":"$E91*H70/100","v":33.737780000000001},null,{"$f":"H91-F91","v":0},null,{"$f":"J91/F91","v":0}]
[null,null,{"$f":"C71","v":"ECVA Rate Rider"},null,{"$f":"E91","v":2066},{"$f":"$E92*F71/100","v":7.1008420000000001},null,{"$f":"$E92*H71/100","v":3.56385},null,{"$f":"H92-F92","v":-3.5369920000000001},null,{"$f":"J92/F92","v":-0.49810881582775679}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E91","v":2066},68.979607999999999,null,48.135601675889212,null,-20.844006324110786,null,-0.30217635223602296]
[null,null,"MTVA Rate Rider",null,{"$f":"E92","v":2066},-57.653796,null,-47.265948000000002,null,10.387847999999998,null,-0.18017630617071595]
[null,null,"ORDA Rate Rider",null,null,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,0,null,{"$f":"E94","v":2066},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F91:F96)","v":52.164434},null,{"$f":"SUM(H91:H96)","v":38.171283675889221},null,{"$f":"SUM(J91:J96)","v":-13.99315032411079},null,{"$f":"J97/F97","v":-0.2682507841283352}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F88+F97","v":1641.7372633015007},null,{"$f":"H88+H97","v":1649.3784295807657},null,{"$f":"J88+J97","v":7.6411662792649473},null,{"$f":"J99/F99","v":4.6543173807840092E-3}]
[]
[null,null,"Rate 1 - Small Commercial",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F58","v":26.81},null,{"$f":"H58","v":27.448077999999999}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"First 100 m3",null,"₵/m3",28.72,null,29.403535999999999]
[null,null,"Next 400 m3",null,"₵/m3",28.154199999999999,null,28.824269960000002]
[null,null,"GT 500m3",null,"₵/m3",27.322600000000001,null,27.972877880000002]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",15.798299999999999,null,15.798299999999999]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",1.474,null,1.474]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",2.6981999999999999,null,2.6981999999999999]
[null,null,"Federal Carbon Charge",null,"₵/m3",12.39,null,12.39]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C70","v":"Delay in Revenue Recovery Rate Rider"},null,"₵/m3",{"$f":"F70","v":1.633},null,{"$f":"H70","v":1.633}]
[null,null,{"$f":"C71","v":"ECVA Rate Rider"},null,"₵/m3",{"$f":"F71","v":0.34370000000000001},null,{"$f":"H71","v":0.17249999999999999}]
[null,null,"CIACVA Rate Rider",null,"₵/m3",3.3388,null,2.3298935951543664]
[null,null,"MTVA Rate Rider",null,"₵/m3",-2.7906,null,-2.2877999999999998]
[null,null,"ORDA Rate Rider",null,"₵/m3",0,null,-7.2026088853125669E-2]
[null,null,0,null,"₵/m3",0,null,0]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F103*$E123","v":321.71999999999997},null,{"$f":"H103*$E123","v":329.376936},null,{"$f":"H123-F123","v":7.6569360000000302},null,{"$f":"J123/F123","v":2.3800000000000095E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E123","v":12},{"$f":"F104*$E124","v":12},null,{"$f":"H104*$E124","v":12},null,{"$f":"H124-F124","v":0},null,{"$f":"J124/F124","v":0}]
[null,null,"First 100 m3",null,1198.1709868121873,{"$f":"F105*$E125/100","v":344.11470741246018},null,{"$f":"H105*$E125/100","v":352.30463744887675},null,{"$f":"H125-F125","v":8.1899300364165697},null,{"$f":"J125/F125","v":2.380000000000005E-2}]
[null,null,"Next 400 m3",null,2475.0040927694408,696.81760228649398,null,713.40186122091256,null,16.584258934418585,null,2.380000000000004E-2]
[null,null,"GT 500m3",null,1019.8249204183721,278.64268370623017,null,285.27437957843847,null,6.6316958722082973,null,2.3800000000000068E-2]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E125:E128)","v":4693},741.414219,null,741.414219,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E129","v":4693},69.174819999999997,null,69.174819999999997,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E130","v":4693},126.626526,null,126.626526,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E129","v":4693},581.46270000000004,null,581.46270000000004,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F123:F132)","v":3171.9732584051844},null,{"$f":"SUM(H123:H132)","v":3211.0360792482279},null,{"$f":"SUM(J123:J132)","v":39.062820843043482},null,{"$f":"J133/F133","v":1.231499059443005E-2}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C45","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E129","v":4693},{"$f":"$E136*F115/100","v":76.636690000000002},null,{"$f":"$E136*H115/100","v":76.636690000000002},null,{"$f":"H136-F136","v":0},null,{"$f":"J136/F136","v":0}]
[null,null,{"$f":"C46","v":"ECVA Rate Rider"},null,{"$f":"E130","v":4693},{"$f":"$E137*F116/100","v":16.129841000000003},null,{"$f":"$E137*H116/100","v":8.0954249999999988},null,{"$f":"H137-F137","v":-8.0344160000000038},null,{"$f":"J137/F137","v":-0.4981088158277569}]
[null,null,"CIACVA Rate Rider",null,4693,156.68988400000001,null,109.34190642059443,null,-47.34797757940558,null,-0.30217635223602296]
[null,null,"MTVA Rate Rider",null,4693,-130.96285799999998,null,-107.36645399999999,null,23.596403999999993,null,-0.18017630617071595]
[null,null,"ORDA Rate Rider",null,{"$f":"E136","v":4693},0,null,-3.3801843498771875,null,-3.3801843498771875,null,{"$error":"#DIV/0!"}]
[null,null,0,null,{"$f":"E140","v":4693},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F136:F141)","v":118.49355700000001},null,{"$f":"SUM(H136:H141)","v":83.327383070717246},null,{"$f":"SUM(J136:J141)","v":-35.166173929282785},null,{"$f":"J142/F142","v":-0.29677709758753196}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F133+F142","v":3290.4668154051842},null,{"$f":"H133+H142","v":3294.363462318945},null,{"$f":"J133+J142","v":3.8966469137606978},null,{"$f":"J144/F144","v":1.1842231307477476E-3}]
[]
[null,null,"Rate 1 - Small Agricultural",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F103","v":26.81},null,{"$f":"H103","v":27.448077999999999}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"First 100 m3",null,"₵/m3",{"$f":"F105","v":28.72},null,{"$f":"H105","v":29.403535999999999}]
[null,null,"Next 400 m3",null,"₵/m3",28.154199999999999,null,28.824269960000002]
[null,null,"GT 500m3",null,"₵/m3",27.322600000000001,null,27.972877880000002]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",15.798299999999999,null,15.798299999999999]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",1.474,null,1.474]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",2.6981999999999999,null,2.6981999999999999]
[null,null,"Federal Carbon Charge",null,"₵/m3",12.39,null,12.39]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C24","v":"Delay in Revenue Recovery Rate Rider"},null,"₵/m3",{"$f":"F115","v":1.633},null,{"$f":"H115","v":1.633}]
[null,null,{"$f":"C25","v":"ECVA Rate Rider"},null,"₵/m3",{"$f":"F116","v":0.34370000000000001},null,{"$f":"H116","v":0.17249999999999999}]
[null,null,"CIACVA Rate Rider",null,"₵/m3",3.3388,null,2.3298935951543664]
[null,null,"MTVA Rate Rider",null,"₵/m3",-2.7906,null,-2.2877999999999998]
[null,null,"ORDA Rate Rider",null,"₵/m3",0,null,-7.2026088853125669E-2]
[null,null,0,null,"₵/m3",0,null,0]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F148*$E168","v":321.71999999999997},null,{"$f":"H148*$E168","v":329.376936},null,{"$f":"H168-F168","v":7.6569360000000302},null,{"$f":"J168/F168","v":2.3800000000000095E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E168","v":12},{"$f":"F149*$E169","v":12},null,{"$f":"H149*$E169","v":12},null,{"$f":"H169-F169","v":0},null,{"$f":"J169/F169","v":0}]
[null,null,"First 100 m3",null,1198.7357889949976,{"$f":"F150*$E170/100","v":344.27691859936328},null,{"$f":"H150*$E170/100","v":352.47070926202815},null,{"$f":"H170-F170","v":8.1937906626648669},null,{"$f":"J170/F170","v":2.3800000000000061E-2}]
[null,null,"Next 400 m3",null,2484.0654843110506,699.36876458390179,null,716.01374118099875,null,16.644976597096957,null,2.3800000000000134E-2]
[null,null,"GT 500m3",null,1037.1987266939518,283.38965929968168,null,290.13433319101409,null,6.7446738913324111,null,2.3799999999999953E-2]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Commodity",null,{"$f":"SUM(E170:E173)","v":4720},745.67975999999999,null,745.67975999999999,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E174","v":4720},69.572800000000001,null,69.572800000000001,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E175","v":4720},127.35503999999999,null,127.35503999999999,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E174","v":4720},584.80799999999999,null,584.80799999999999,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F168:F177)","v":3188.1709424829464},null,{"$f":"SUM(H168:H177)","v":3227.4113196340409},null,{"$f":"SUM(J168:J177)","v":39.240377151094265},null,{"$f":"J178/F178","v":1.2308115800256893E-2}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C136","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E174","v":4720},{"$f":"$E181*F160/100","v":77.077600000000004},null,{"$f":"$E181*H160/100","v":77.077600000000004},null,{"$f":"H181-F181","v":0},null,{"$f":"J181/F181","v":0}]
[null,null,{"$f":"C137","v":"ECVA Rate Rider"},null,{"$f":"E175","v":4720},{"$f":"$E182*F161/100","v":16.222640000000002},null,{"$f":"$E182*H161/100","v":8.1419999999999995},null,{"$f":"H182-F182","v":-8.0806400000000025},null,{"$f":"J182/F182","v":-0.49810881582775685}]
[null,null,"CIACVA Rate Rider",null,4720,157.59136000000001,null,109.97097769128609,null,-47.620382308713914,null,-0.30217635223602302]
[null,null,"MTVA Rate Rider",null,4720,-131.71632,null,-107.98415999999999,null,23.732160000000007,null,-0.18017630617071603]
[null,null,"ORDA Rate Rider",null,{"$f":"E184","v":4720},0,null,-3.3996313938675313,null,-3.3996313938675313,null,{"$error":"#DIV/0!"}]
[null,null,0,null,{"$f":"E185","v":4720},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F181:F186)","v":119.17528000000001},null,{"$f":"SUM(H181:H186)","v":83.806786297418554},null,{"$f":"SUM(J181:J186)","v":-35.368493702581439},null,{"$f":"J187/F187","v":-0.29677709758753185}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F178+F187","v":3307.3462224829464},null,{"$f":"H178+H187","v":3311.2181059314594},null,{"$f":"J178+J187","v":3.8718834485128255},null,{"$f":"J189/F189","v":1.1706919046431312E-3}]

{"sheet":"G1.2 Rate 6 Bill Impact","index":14,"n_rows":97,"n_cols":12,"rows_kept":97,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Rate 6 Delivery Bill Impact"]
[null,null,"G1.2 Rate 6 Bill Impact"]
[]
[null,null,"Rate 6 - Medium Commercial",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C10))","v":109.33},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C10))","v":111.93205400000001}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C11))","v":1},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C11))","v":1}]
[null,null,"First 1000 m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C12))","v":26.494900000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C12))","v":27.125478620000003}]
[null,null,"Next 6000 m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C13))","v":23.845500000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C13))","v":24.413022900000001}]
[null,null,"GT 7000m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C14))","v":22.652999999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C14))","v":23.192141400000001}]
[null,null,"Contracted Demand",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C15))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C15))","v":0}]
[null,null,"Gas Supply",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C16))","v":15.798299999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C16))","v":15.798299999999999}]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C17))","v":2.92},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C17))","v":2.92}]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C18))","v":5.6413000000000002},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C18))","v":5.6413000000000002}]
[null,null,"Federal Carbon Charge",null,"₵/m3",{"$f":"'B1.1 Current Distribution Rates'!Q11","v":12.39},null,{"$f":"'E1.1 Proposed Dist Rates '!Q11","v":12.39}]
[]
[null,null,"Rate Riders"]
[null,null,"Delay in Revenue Recovery Rate Rider",null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$11","v":0.90900000000000003},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$10","v":0.90900000000000003}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$16","v":"ECVA Rate Rider"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$20","v":0.27779999999999999},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$19","v":0.1903}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$25","v":"CIACVA Rate Rider"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$29","v":3.1385000000000001},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$28","v":3.1254508937530012}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$34","v":"MTVA Rate Rider"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$38","v":-3.4039999999999999},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$37","v":-3.9826999999999999}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$43","v":"ORDA Rate Rider"},null,null,0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$46","v":-9.6619864635758085E-2}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$52","v":0},null,null,0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$55","v":0}]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F10*$E30","v":1311.96},null,{"$f":"H10*$E30","v":1343.1846480000002},null,{"$f":"H30-F30","v":31.224648000000116},null,{"$f":"J30/F30","v":2.3800000000000088E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E30","v":12},{"$f":"E31*F11","v":12},null,{"$f":"E31*H11","v":12},null,0,null,0]
[null,null,"First 1000 m3",null,9831.5433379437527,{"$f":"F12*$E32/100","v":2604.8575758448596},null,{"$f":"H12*$E32/100","v":2666.8531861499673},null,61.995610305107675,null,2.3800000000000005E-2]
[null,null,"Next 6000 m3",null,17101.456662056247,4077.9278483506228,null,4174.9825311413679,null,97.054682790745119,null,2.3800000000000075E-2]
[null,null,"GT 7000m3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E32:E35)","v":26933},4254.9561389999999,null,4254.9561389999999,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E36","v":26933},786.44360000000006,null,786.44360000000006,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E37","v":26933},1519.3713290000001,null,1519.3713290000001,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E38","v":26933},3336.9987000000001,null,3336.9987000000001,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F30:F39)","v":17904.515192195482},null,{"$f":"SUM(H30:H39)","v":18094.790133291335},null,{"$f":"SUM(J30:J39)","v":190.27494109585291},null,1.0627204314294593E-2]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C22","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E36","v":26933},{"$f":"$E43*F22/100","v":244.82097000000002},null,{"$f":"$E43*H22/100","v":244.82097000000002},null,{"$f":"H43-F43","v":0},null,{"$f":"J43/F43","v":0}]
[null,null,{"$f":"C23","v":"ECVA Rate Rider"},null,{"$f":"E43","v":26933},{"$f":"$E44*F23/100","v":74.819873999999999},null,{"$f":"$E44*H23/100","v":51.253499000000005},null,{"$f":"H44-F44","v":-23.566374999999994},null,{"$f":"J44/F44","v":-0.31497480201583866}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E43","v":26933},845.29220499999997,null,841.77768921449581,null,-3.5145157855041589,null,-4.1577525082041409E-3]
[null,null,"MTVA Rate Rider",null,{"$f":"E45","v":26933},-916.79931999999997,null,-1072.6605910000001,null,-155.8612710000001,null,0.17000587544065818]
[null,null,"ORDA Rate Rider",null,{"$f":"E44","v":26933},0,null,-26.022628142348726,null,-26.022628142348726,null,{"$error":"#DIV/0!"}]
[null,null,0,null,{"$f":"E47","v":26933},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F43:F48)","v":248.13372900000002},null,{"$f":"SUM(H43:H48)","v":39.16893907214704},null,{"$f":"SUM(J43:J48)","v":-208.96478992785299},null,{"$f":"J49/F49","v":-0.84214584921606117}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F40+F49","v":18152.648921195483},null,{"$f":"H40+H49","v":18133.959072363483},null,{"$f":"J40+J49","v":-18.689848832000081},null,{"$f":"J51/F51","v":-1.0295934721779006E-3}]
[]
[]
[null,null,"Rate 6 - Large Commercial",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F10","v":109.33},null,{"$f":"H10","v":111.93205400000001}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"First 1000 m3",null,"₵/m3",26.494900000000001,null,27.125478620000003]
[null,null,"Next 6000 m3",null,"₵/m3",23.845500000000001,null,24.413022900000001]
[null,null,"GT 7000m3",null,"₵/m3",22.652999999999999,null,23.192141400000001]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",15.798299999999999,null,15.798299999999999]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",2.92,null,2.92]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",5.6413000000000002,null,5.6413000000000002]
[null,null,"Federal Carbon Charge",null,"₵/m3",12.39,null,12.39]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C22","v":"Delay in Revenue Recovery Rate Rider"},null,"₵/m3",{"$f":"F22","v":0.90900000000000003},null,{"$f":"H22","v":0.90900000000000003}]
[null,null,{"$f":"C23","v":"ECVA Rate Rider"},null,"₵/m3",{"$f":"F23","v":0.27779999999999999},null,{"$f":"H23","v":0.1903}]
[null,null,"CIACVA Rate Rider",null,"₵/m3",3.1385000000000001,null,3.1254508937530012]
[null,null,"MTVA Rate Rider",null,"₵/m3",-3.4039999999999999,null,-3.9826999999999999]
[null,null,"ORDA Rate Rider",null,"₵/m3",0,null,-9.6619864635758085E-2]
[null,null,0,null,"₵/m3",0,null,0]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F56*$E76","v":1311.96},null,{"$f":"H56*$E76","v":1343.1846480000002},null,{"$f":"H76-F76","v":31.224648000000116},null,{"$f":"J76/F76","v":2.3800000000000088E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,12,{"$f":"E77*F57","v":12},null,{"$f":"E77*H57","v":12},null,{"$f":"H77-F77","v":0},null,{"$f":"J77/F77","v":0}]
[null,null,"First 1000 m3",null,11715.326187183033,{"$f":"F58*$E78/100","v":3103.9639579679574},null,{"$f":"H58*$E78/100","v":3177.8383001675952},null,{"$f":"H78-F78","v":73.874342199637795},null,{"$f":"J78/F78","v":2.380000000000013E-2}]
[null,null,"Next 6000 m3",null,40792.718418626093,9727.2276705134864,null,9958.7356890717074,null,231.50801855822101,null,2.3800000000000005E-2]
[null,null,"GT 7000m3",null,23176.955394190867,5250.2757054460571,null,5375.2322672356731,null,124.95656178961599,null,2.3799999999999967E-2]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E78:E81)","v":75685},11956.943355000001,null,11956.943355000001,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E82","v":75685},2210.002,null,2210.002,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E83","v":75685},4269.6179050000001,null,4269.6179050000001,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E84","v":75685},9377.3715000000011,null,9377.3715000000011,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F76:F85)","v":47219.362093927506},null,{"$f":"SUM(H76:H85)","v":47680.925664474977},null,{"$f":"SUM(J76:J85)","v":461.56357054747491},null,{"$f":"J86/F86","v":9.7748794155529863E-3}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C43","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E82","v":75685},{"$f":"$E89*F68/100","v":687.97665000000006},null,{"$f":"$E89*H68/100","v":687.97665000000006},null,{"$f":"H89-F89","v":0},null,{"$f":"J89/F89","v":0}]
[null,null,{"$f":"C44","v":"ECVA Rate Rider"},null,{"$f":"E89","v":75685},{"$f":"$E90*F69/100","v":210.25292999999999},null,{"$f":"$E90*H69/100","v":144.02855499999998},null,{"$f":"H90-F90","v":-66.224375000000009},null,{"$f":"J90/F90","v":-0.31497480201583877}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E90","v":75685},2375.3737249999999,null,2365.4975089369591,null,-9.8762160630408289,null,-4.1577525082040845E-3]
[null,null,"MTVA Rate Rider",null,75685,-2576.3173999999999,null,-3014.3064949999998,null,-437.98909499999991,null,0.17000587544065801]
[null,null,"ORDA Rate Rider",null,75685,0,null,-73.126744549573502,null,-73.126744549573502,null,{"$error":"#DIV/0!"}]
[null,null,0,null,75685,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F89:F94)","v":697.28590500000018},null,{"$f":"SUM(H89:H94)","v":110.06947438738571},null,{"$f":"SUM(J89:J94)","v":-587.2164306126142},null,{"$f":"J95/F95","v":-0.84214584921606017}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F86+F95","v":47916.647998927503},null,{"$f":"H86+H95","v":47790.995138862359},null,{"$f":"J86+J95","v":-125.65286006513929},null,{"$f":"J97/F97","v":-2.6223215795051383E-3}]

{"sheet":"G1.3 Rate 11 Bill Impact","index":15,"n_rows":96,"n_cols":12,"rows_kept":96,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Rate 11 Delivery Bill Impact"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.3 Rate 11 Bill Impact"}]
[]
[null,null,"Rate 11 - Large Seasonal Service Sample Dryer 1",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C10:C$10))","v":218.66},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C10:C$10))","v":223.86410800000002}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C11))","v":1},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C11))","v":1}]
[null,null,"All Volumes",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C12))","v":16.457799999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C12))","v":16.849495640000001}]
[null,null,"Tier 2",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C13))","v":16.457799999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C13))","v":16.849495640000001}]
[null,null,"Tier 3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C14))","v":16.457799999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C14))","v":16.849495640000001}]
[null,null,"Contracted Demand",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C15))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C15))","v":0}]
[null,null,"Gas Supply",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C16))","v":15.798299999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C16))","v":15.798299999999999}]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C17))","v":3.5200000000000002E-2},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C17))","v":3.5200000000000002E-2}]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C18))","v":1.8166},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C18))","v":1.8166}]
[null,null,"Federal Carbon Charge",null,"₵/m3",{"$f":"'B1.1 Current Distribution Rates'!Q12","v":12.39},null,{"$f":"'E1.1 Proposed Dist Rates '!Q12","v":12.39}]
[]
[null,null,"Rate Riders"]
[null,null,"Delay in Revenue Recovery Rate Rider",null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$12","v":0.5524},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$11","v":0.5524}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$16","v":"ECVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$21","v":0.1857},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$20","v":0.14249999999999999}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$25","v":"CIACVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$30","v":0.60740000000000005},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$29","v":0.6051211266537968}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$34","v":"MTVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$39","v":-0.66039999999999999},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$38","v":-0.77300000000000002}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$43","v":"ORDA Rate Rider"},null,"₵/m3",0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$47","v":-1.8706651722600318E-2}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$52","v":0},null,"₵/m3",0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$56","v":0}]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F10*$E30","v":2623.92},null,{"$f":"H10*$E30","v":2686.3692960000003},null,{"$f":"H30-F30","v":62.449296000000231},null,{"$f":"J30/F30","v":2.3800000000000088E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,12,{"$f":"$E31*F11","v":12},null,{"$f":"$E31*H11","v":12},null,0,null,0]
[null,null,"All Volumes",null,101499.48573593894,{"$f":"F12*$E32/100","v":16704.582363449357},null,{"$f":"H12*$E32/100","v":17102.151423699455},null,397.56906025009812,null,2.3800000000000203E-2]
[null,null,"Tier 2",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Tier 3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E32:E35)","v":101499.48573593894},16035.19325502084,null,16035.19325502084,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E36","v":101499.48573593894},35.727818979050511,null,35.727818979050511,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E37","v":101499.48573593894},1843.8396578790669,null,1843.8396578790669,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E38","v":101499.48573593894},{"$f":"$E39*F19/100","v":12575.786282682835},null,{"$f":"$E39*H19/100","v":12575.786282682835},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F30:F39)","v":49831.04937801115},null,{"$f":"SUM(H30:H39)","v":50291.067734261247},null,{"$f":"SUM(J30:J39)","v":460.01835625009835},null,9.231560683389697E-3]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C22","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E36","v":101499.48573593894},{"$f":"$E43*F22/100","v":560.68315920532677},null,{"$f":"$E43*H22/100","v":560.68315920532677},null,{"$f":"H43-F43","v":0},null,{"$f":"J43/F43","v":0}]
[null,null,{"$f":"C23","v":"ECVA Rate Rider"},null,{"$f":"E37","v":101499.48573593894},{"$f":"$E44*F23/100","v":188.48454501163863},null,{"$f":"$E44*H23/100","v":144.63676717371297},null,{"$f":"H44-F44","v":-43.847777837925662},null,{"$f":"J44/F44","v":-0.23263327948303736}]
[null,null,"CIACVA Rate Rider",null,101499.48573593894,616.50787636009318,null,614.1948316331235,null,-2.3130447269696788,null,-3.7518494339862469E-3]
[null,null,"MTVA Rate Rider",null,101499.48573593894,-670.30260380014079,null,-784.59102473880807,null,-114.28842093866729,null,0.1705027256208359]
[null,null,"ORDA Rate Rider",null,{"$f":"E46","v":101499.48573593894},0,null,-18.987155296852485,null,-18.987155296852485,null,{"$error":"#DIV/0!"}]
[null,null,0,null,{"$f":"E47","v":101499.48573593894},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F43:F48)","v":695.37297677691777},null,{"$f":"SUM(H43:H48)","v":515.9365779765028},null,-179.43639880041511,null,{"$f":"J49/F49","v":-0.25804338792702325}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F40+F49","v":50526.422354788068},null,{"$f":"H40+H49","v":50807.004312237746},null,{"$f":"J40+J49","v":280.58195744968327},null,{"$f":"J51/F51","v":5.5531728622993295E-3}]
[]
[null,null,"Rate 11 - Large Seasonal Service Sample Dryer 2",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F10","v":218.66},null,{"$f":"H10","v":223.86410800000002}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"All Volumes",null,"₵/m3",{"$f":"F12","v":16.457799999999999},null,{"$f":"H12","v":16.849495640000001}]
[null,null,"Tier 2",null,"₵/m3",16.457799999999999,null,16.849495640000001]
[null,null,"Tier 3",null,"₵/m3",16.457799999999999,null,16.849495640000001]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",15.798299999999999,null,15.798299999999999]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",3.5200000000000002E-2,null,3.5200000000000002E-2]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",1.8166,null,1.8166]
[null,null,"Federal Carbon Charge",null,"₵/m3",12.39,null,{"$f":"F64","v":12.39}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C22","v":"Delay in Revenue Recovery Rate Rider"},null,"₵/m3",{"$f":"F22","v":0.5524},null,{"$f":"H22","v":0.5524}]
[null,null,{"$f":"C23","v":"ECVA Rate Rider"},null,"₵/m3",{"$f":"F23","v":0.1857},null,{"$f":"H23","v":0.14249999999999999}]
[null,null,"CIACVA Rate Rider",null,"₵/m3",0.60740000000000005,null,0.6051211266537968]
[null,null,"MTVA Rate Rider",null,"₵/m3",-0.66039999999999999,null,-0.77300000000000002]
[null,null,"ORDA Rate Rider",null,"₵/m3",0,null,-1.8706651722600318E-2]
[null,null,0,null,"₵/m3",0,null,0]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F55*$E75","v":2623.92},null,{"$f":"H55*$E75","v":2686.3692960000003},null,{"$f":"H75-F75","v":62.449296000000231},null,{"$f":"J75/F75","v":2.3800000000000088E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,12,{"$f":"$E76*F56","v":12},null,{"$f":"$E76*H56","v":12},null,{"$f":"H76-F76","v":0},null,{"$f":"J76/F76","v":0}]
[null,null,"All Volumes",null,338331.61911979644,{"$f":"F57*$E77/100","v":55681.941211497855},null,{"$f":"H57*$E77/100","v":57007.171412331511},null,{"$f":"H77-F77","v":1325.2302008336555},null,{"$f":"J77/F77","v":2.380000000000012E-2}]
[null,null,"Tier 2",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Tier 3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E77:E80)","v":338331.61911979644},53450.644183402794,null,53450.644183402794,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E81","v":338331.61911979644},119.09272993016835,null,119.09272993016835,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E82","v":338331.61911979644},6146.1321929302221,null,6146.1321929302221,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E83","v":338331.61911979644},{"$f":"$E84*F64/100","v":41919.287608942781},null,{"$f":"$E84*H64/100","v":41919.287608942781},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F75:F84)","v":159953.01792670382},null,{"$f":"SUM(H75:H84)","v":161340.69742353747},null,{"$f":"SUM(J75:J84)","v":1387.6794968336558},null,{"$f":"J85/F85","v":8.6755443243311612E-3}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C67","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E81","v":338331.61911979644},{"$f":"$E88*F67/100","v":1868.9438640177555},null,{"$f":"$E88*H67/100","v":1868.9438640177555},null,{"$f":"H88-F88","v":0},null,{"$f":"J88/F88","v":0}]
[null,null,{"$f":"C68","v":"ECVA Rate Rider"},null,{"$f":"E82","v":338331.61911979644},{"$f":"$E89*F68/100","v":628.28181670546201},null,{"$f":"$E89*H68/100","v":482.12255724570991},null,{"$f":"H89-F89","v":-146.15925945975209},null,{"$f":"J89/F89","v":-0.23263327948303719}]
[null,null,"CIACVA Rate Rider",null,338331.61911979644,2055.0262545336436,null,2047.3161054437448,null,-7.7101490898987777,null,-3.7518494339861741E-3]
[null,null,"MTVA Rate Rider",null,338331.61911979644,-2234.3420126671354,null,-2615.3034157960265,null,-380.96140312889111,null,0.17050272562083602]
[null,null,"ORDA Rate Rider",null,{"$f":"E91","v":338331.61911979644},0,null,-63.290517656174941,null,-63.290517656174941,null,{"$error":"#DIV/0!"}]
[null,null,0,null,{"$f":"E92","v":338331.61911979644},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F88:F93)","v":2317.9099225897262},null,{"$f":"SUM(H88:H93)","v":1719.7885932550093},null,{"$f":"SUM(J88:J93)","v":-598.12132933471696},null,{"$f":"J94/F94","v":-0.25804338792702319}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F85+F94","v":162270.92784929354},null,{"$f":"H85+H94","v":163060.48601679248},null,{"$f":"J85+J94","v":789.55816749893881},null,{"$f":"J96/F96","v":4.8656785165623016E-3}]

{"sheet":"G1.4 Rate 16 Bill Impact","index":16,"n_rows":55,"n_cols":12,"rows_kept":55,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Rate 16 Delivery Bill Impact"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.4 Rate 16 Bill Impact"}]
[]
[null,null,"Rate 16 - Contracted Demand",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C10))","v":1607.77},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C10))","v":1646.034926}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C11))","v":1},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C11))","v":1}]
[null,null,"Tier 1",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C12))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C12))","v":0}]
[null,null,"Tier 2",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C13))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C13))","v":0}]
[null,null,"Tier 3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C14))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C14))","v":0}]
[null,null,"Contracted Demand",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C15))","v":109.66500000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C15))","v":112.27502700000001}]
[null,null,"Gas Supply",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C16))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C16))","v":0}]
[null,null,"Upstream Recovery \nCharge",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C17))","v":14.243399999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C17))","v":14.243399999999999}]
[null,null,"Transportation Charge From Dawn",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C18)+1)","v":18.299900000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C18)+1)","v":18.299900000000001}]
[null,null,"Transportation Charge \nFrom Kirkwall",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C19)+1)","v":11.848000000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C19)+1)","v":11.848000000000001}]
[null,null,"Transportation Charge From Parkway",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C20)+1)","v":11.848000000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C20)+1)","v":11.848000000000001}]
[null,null,"Federal Carbon Charge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C21)+1)","v":12.39},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C21)+1)","v":12.39}]
[]
[null,null,"Rate Riders"]
[null,null,"Delay in Revenue Recovery Rate Rider",null,"₵ / contracted m3",{"$f":"'C1.1 Current Rate Riders'!$E$13","v":6.0100000000000001E-2},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$12","v":6.0100000000000001E-2}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$16","v":"ECVA Rate Rider"},null,"₵ / contracted m3",{"$f":"'C1.1 Current Rate Riders'!$E$22","v":0},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$21","v":0}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$25","v":"CIACVA Rate Rider"},null,"₵ / contracted m3",{"$f":"'C1.1 Current Rate Riders'!$E$31","v":4.5311000000000003},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$30","v":4.766349442635696}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$34","v":"MTVA Rate Rider"},null,"₵ / contracted m3",{"$f":"'C1.1 Current Rate Riders'!$E$40","v":-4.5564},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$39","v":-5.6311}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$43","v":"ORDA Rate Rider"},null,"₵ / contracted m3",0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$48","v":-0.1473464321178922}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$52","v":0},null,"₵ / contracted m3",0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$57","v":0}]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F10*$E32","v":19293.239999999998},null,{"$f":"H10*$E32","v":19752.419112},null,{"$f":"H32-F32","v":459.17911200000162},null,{"$f":"J32/F32","v":2.3800000000000085E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E32","v":12},{"$f":"$E33*F11","v":12},null,{"$f":"$E33*H11","v":12},null,0,null,0]
[null,null,"Tier 1",null,0,{"$f":"F12*$E34/100","v":0},null,{"$f":"H12*$E34/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Tier 2",null,0,{"$f":"F13*$E35/100","v":0},null,{"$f":"H13*$E35/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Tier 3",null,0,{"$f":"F14*$E36/100","v":0},null,{"$f":"H14*$E36/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,50000,{"$f":"F15*$E37/100*$E$32","v":657990},null,{"$f":"H15*$E37/100*$E$32","v":673650.16200000013},null,15660.162000000128,null,2.3800000000000193E-2]
[null,null,"Gas Supply",null,0,{"$f":"F16*$E38/100","v":0},null,{"$f":"H16*$E38/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"$E$37","v":50000},{"$f":"F17*$E39/100*$E$32","v":85460.4},null,{"$f":"H17*$E39/100*$E$32","v":85460.4},null,0,null,0]
[null,null,"Transportation Charge From Dawn",null,{"$f":"$E$37","v":50000},{"$f":"F18*$E40/100*$E$32","v":109799.40000000001},null,{"$f":"H18*$E40/100*$E$32","v":109799.40000000001},null,0,null,0]
[null,null,"Transportation Charge \nFrom Kirkwall",null,0,{"$f":"F19*$E41/100*$E$32","v":0},null,{"$f":"H19*$E41/100*$E$32","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Transportation Charge From Parkway",null,0,{"$f":"F20*$E42/100*$E$32","v":0},null,{"$f":"H20*$E42/100*$E$32","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Federal Carbon Charge",null,{"$f":"$E$37","v":50000},{"$f":"$E43*F21/100*$E$32","v":74340},null,{"$f":"$E43*H21/100*$E$32","v":74340},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F32:F43)","v":946895.04},null,{"$f":"SUM(H32:H43)","v":963014.38111200021},null,{"$f":"SUM(J32:J43)","v":16119.341112000129},null,1.7023366298338755E-2]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C24","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E32","v":12},{"$f":"$E$47*$E37*$F24/100","v":360.6},null,{"$f":"$E$47*$E37*$H24/100","v":360.6},null,{"$f":"H47-F47","v":0},null,{"$f":"J47/F47","v":0}]
[null,null,{"$f":"C25","v":"ECVA Rate Rider"},null,{"$f":"E47","v":12},{"$f":"$E$47*$E38*$F25/100","v":0},null,{"$f":"$E$47*$E38*$H25/100","v":0},null,{"$f":"H48-F48","v":0},null,{"$f":"J48/F48","v":{"$error":"#DIV/0!"}}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E48","v":12},27186.6,null,28598.096655814177,null,1411.4966558141787,null,5.191883706731179E-2]
[null,null,"MTVA Rate Rider",null,{"$f":"E47","v":12},-27338.400000000001,null,-33786.6,null,-6448.1999999999971,null,0.23586603458871028]
[null,null,"ORDA Rate Rider",null,{"$f":"E48","v":12},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,0,null,{"$f":"E51","v":12},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F47:F52)","v":208.79999999999563},{"$f":"SUM(G47:G52)","v":0},-4827.9033441858228,0,-5036.7033441858184,null,{"$f":"J53/F53","v":-24.122142452997718}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F44+F53","v":947103.84000000008},null,{"$f":"H44+H53","v":958186.47776781442},null,{"$f":"J44+J53","v":11082.637767814311},null,{"$f":"J55/F55","v":1.1701607891078037E-2}]

{"sheet":"G1.7 Summary of Bill Impacts","index":17,"n_rows":18,"n_cols":13,"rows_kept":18,"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-2023-0161  Exhibit A - 2024 Custom Incentive Application"}]
[]
[null,null,"Summary of Bill Impacts"]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.7 Summary of Bill Impacts"}]
[null,null,"Rate Class",null,"Fixed Change",{"$f":"OneDollar","v":"Bill 32 Rate"},"Volumetric Change","Rate Riders","Upstream Recovery \nCharge","Transportation & \nStorage Charge","Federal Carbon Charge Change","Total Change","Total Change %"]
[null,null,null,null,"($/year)","($/year)","($/year)","($/year)","($/year)","($/year)","($/year)","($/year)"]
[null,null,"Rate 1","Existing Residential",{"$f":"'G1.1 Rate 1 Bill Impact'!J32","v":7.6569360000000302},{"$f":"'G1.1 Rate 1 Bill Impact'!J33","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J34:J37)","v":14.534641060589934},{"$f":"'G1.1 Rate 1 Bill Impact'!J51","v":-16.103155289586329},{"$f":"'G1.1 Rate 1 Bill Impact'!J39","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J40","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J41","v":0},{"$f":"SUM(E10:K10)","v":6.0884217710036346},{"$f":"'G1.1 Rate 1 Bill Impact'!L53","v":3.5938838260073567E-3}]
[null,null,"Rate 1","New Residential",{"$f":"'G1.1 Rate 1 Bill Impact'!J78","v":7.6569360000000302},{"$f":"'G1.1 Rate 1 Bill Impact'!J79","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J80:J81)","v":13.977380603375707},{"$f":"'G1.1 Rate 1 Bill Impact'!J97","v":-13.99315032411079},{"$f":"'G1.1 Rate 1 Bill Impact'!J85","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J86","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J87","v":0},{"$f":"SUM(E11:K11)","v":7.6411662792649473},{"$f":"'G1.1 Rate 1 Bill Impact'!L99","v":4.6543173807840092E-3}]
[null,null,"Rate 1","Small Commercial",{"$f":"'G1.1 Rate 1 Bill Impact'!J123","v":7.6569360000000302},{"$f":"'G1.1 Rate 1 Bill Impact'!J124","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J125:J128)","v":31.405884843043452},{"$f":"'G1.1 Rate 1 Bill Impact'!J142","v":-35.166173929282785},{"$f":"'G1.1 Rate 1 Bill Impact'!J130","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J131","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J132","v":0},3.8966469137606978,{"$f":"'G1.1 Rate 1 Bill Impact'!L144","v":1.1842231307477476E-3}]
[null,null,"Rate 1","Small Agricultural",{"$f":"'G1.1 Rate 1 Bill Impact'!J168","v":7.6569360000000302},{"$f":"'G1.1 Rate 1 Bill Impact'!J169","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J170:J173)","v":31.583441151094235},{"$f":"'G1.1 Rate 1 Bill Impact'!J187","v":-35.368493702581439},{"$f":"'G1.1 Rate 1 Bill Impact'!J175","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J176","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J177","v":0},3.8718834485128255,{"$f":"'G1.1 Rate 1 Bill Impact'!L189","v":1.1706919046431312E-3}]
[null,null,"Rate 6","Medium Commercial",{"$f":"'G1.2 Rate 6 Bill Impact'!J30","v":31.224648000000116},{"$f":"'G1.2 Rate 6 Bill Impact'!J31","v":0},{"$f":"SUM('G1.2 Rate 6 Bill Impact'!J32:J35)","v":159.05029309585279},{"$f":"'G1.2 Rate 6 Bill Impact'!J49","v":-208.96478992785299},{"$f":"'G1.2 Rate 6 Bill Impact'!J37","v":0},{"$f":"'G1.2 Rate 6 Bill Impact'!J38","v":0},{"$f":"'G1.2 Rate 6 Bill Impact'!J39","v":0},-18.689848832000081,{"$f":"'G1.2 Rate 6 Bill Impact'!L51","v":-1.0295934721779006E-3}]
[null,null,"Rate 6","Large Commercial",{"$f":"'G1.2 Rate 6 Bill Impact'!J76","v":31.224648000000116},{"$f":"'G1.2 Rate 6 Bill Impact'!J77","v":0},{"$f":"SUM('G1.2 Rate 6 Bill Impact'!J78:J81)","v":430.33892254747479},{"$f":"'G1.2 Rate 6 Bill Impact'!J95","v":-587.2164306126142},{"$f":"'G1.2 Rate 6 Bill Impact'!J83","v":0},{"$f":"'G1.2 Rate 6 Bill Impact'!J84","v":0},{"$f":"'G1.2 Rate 6 Bill Impact'!J85","v":0},-125.65286006513929,{"$f":"'G1.2 Rate 6 Bill Impact'!L97","v":-2.6223215795051383E-3}]
[null,null,"Rate 11","Sample Dryer 1",{"$f":"'G1.3 Rate 11 Bill Impact'!J30","v":62.449296000000231},{"$f":"'G1.3 Rate 11 Bill Impact'!J31","v":0},{"$f":"SUM('G1.3 Rate 11 Bill Impact'!J32:J35)","v":397.56906025009812},{"$f":"'G1.3 Rate 11 Bill Impact'!J49","v":-179.43639880041511},{"$f":"'G1.3 Rate 11 Bill Impact'!J37","v":0},{"$f":"'G1.3 Rate 11 Bill Impact'!J38","v":0},{"$f":"'G1.3 Rate 11 Bill Impact'!J39","v":0},280.58195744968327,{"$f":"'G1.3 Rate 11 Bill Impact'!L51","v":5.5531728622993295E-3}]
[null,null,"Rate 11","Sample Dryer 2",{"$f":"'G1.3 Rate 11 Bill Impact'!J75","v":62.449296000000231},{"$f":"'G1.3 Rate 11 Bill Impact'!J76","v":0},{"$f":"SUM('G1.3 Rate 11 Bill Impact'!J77:J80)","v":1325.2302008336555},{"$f":"'G1.3 Rate 11 Bill Impact'!J94","v":-598.12132933471696},{"$f":"'G1.3 Rate 11 Bill Impact'!J82","v":0},{"$f":"'G1.3 Rate 11 Bill Impact'!J83","v":0},{"$f":"'G1.3 Rate 11 Bill Impact'!J84","v":0},789.55816749893881,{"$f":"'G1.3 Rate 11 Bill Impact'!L96","v":4.8656785165623016E-3}]
[null,null,"Rate 16","Contracted Demand",{"$f":"'G1.4 Rate 16 Bill Impact'!J32","v":459.17911200000162},{"$f":"'G1.4 Rate 16 Bill Impact'!J33","v":0},{"$f":"SUM('G1.4 Rate 16 Bill Impact'!J34:J37)","v":15660.162000000128},{"$f":"'G1.4 Rate 16 Bill Impact'!J53","v":-5036.7033441858184},{"$f":"'G1.4 Rate 16 Bill Impact'!J39","v":0},{"$f":"SUM('G1.4 Rate 16 Bill Impact'!J40:J42)","v":0},{"$f":"'G1.4 Rate 16 Bill Impact'!J43","v":0},11082.637767814311,{"$f":"'G1.4 Rate 16 Bill Impact'!L55","v":1.1701607891078037E-2}]