{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["For Bill Impact(HideBeforeFile)","A1. Application Information","A2. WACC Adjustment","A3. Income Tax Adjustment","B1. Current Distribution Rates","B2. Billing Determinants","B3. Revenue From Current Rates","C1. Current Rate Riders","D1a. Rate 1-Res Adjustment","D1b. Rate 1-GS Adjustment","D2. Rate 2 Adjustment","D3. Rate 3 Adjustment","D4. Rate 4 Adjustment","D5. Rate 5 Adjustment","D6. Rate 6 Adjustment","E1. Proposed Dist Rates ","E2. Revenue From Proposed Rates","F1. Proposed Rate Riders","G1. R1-R Bill Impact","G1. R1-GS Bill Impact","G2. R2 Bill Impact","G3. R3 Bill Impact","G4. R4 Bill Impact","G5. R5 Bill Impact","G6. R6 Bill Impact","H1. Distribution Revenue","H2. Bill Impacts Summary","H3. Bill Impacts Comparison"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":9,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"For Bill Impact(HideBeforeFile)","index":0,"n_rows":66,"n_cols":16,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
["Summary of Rates and Rate Riders"]
[]
[null,null,"Current Rates"]
[]
[null,null,"Rate Group","Commodity","Transportation","REDA","PGTVA","UFGVA",null,null,null,"Dist. Customer Rate","Dist. Vol. Rate Tier 1","Dist. Vol. Rate Tier 2","Dist. Vol. Rate Tier 3","Dist. Capacity Rate"]
[null,null,{"$f":"'B1. Current Distribution Rates'!A6","v":"R1 - Residential"},18.077000000000002,2.9160805270934902,null,{"$f":"'C1. Current Rate Riders'!C7","v":0.6290804449193983},{"$f":"'C1. Current Rate Riders'!D7","v":1.3165181985650052},null,null,null,{"$f":"'B1. Current Distribution Rates'!B6","v":24},{"$f":"'B1. Current Distribution Rates'!C6","v":10.933},{"$f":"'B1. Current Distribution Rates'!D6","v":10.933},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1. Current Distribution Rates'!A7","v":"R1 - General Service"},{"$f":"D6","v":18.077000000000002},{"$f":"E6","v":2.9160805270934902},null,{"$f":"'C1. Current Rate Riders'!C8","v":0.6290804449193983},{"$f":"'C1. Current Rate Riders'!D8","v":1.3165181985650052},null,null,null,{"$f":"'B1. Current Distribution Rates'!B7","v":23.5},{"$f":"'B1. Current Distribution Rates'!C7","v":12.058199999999999},{"$f":"'B1. Current Distribution Rates'!D7","v":9.6275999999999993},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1. Current Distribution Rates'!A8","v":"R2 - Seasonal - Apr to Oct"},{"$f":"D7","v":18.077000000000002},2.9160805270934902,null,{"$f":"'C1. Current Rate Riders'!C9","v":0.7157536892768529},{"$f":"'C1. Current Rate Riders'!D9","v":1.4574788914096426},null,null,null,{"$f":"'B1. Current Distribution Rates'!B9","v":23.48},{"$f":"'B1. Current Distribution Rates'!C8","v":17.003900000000002},{"$f":"'B1. Current Distribution Rates'!E8","v":7.6086999999999998},{"$f":"'B1. Current Distribution Rates'!F8","v":5.5015999999999998},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1. Current Distribution Rates'!A9","v":"R2 - Seasonal - Nov to Mar"},18.077000000000002,2.9160805270934902,null,{"$f":"'C1. Current Rate Riders'!C10","v":0.7157536892768529},{"$f":"'C1. Current Rate Riders'!D10","v":1.4574788914096426},null,null,null,{"$f":"'B1. Current Distribution Rates'!B8","v":23.48},{"$f":"'B1. Current Distribution Rates'!C9","v":22.075199999999999},{"$f":"'B1. Current Distribution Rates'!E9","v":14.2095},{"$f":"'B1. Current Distribution Rates'!F9","v":15.4831},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1. Current Distribution Rates'!A10","v":"R3 - Large Volume Contract"},18.077000000000002,2.9160805270934902,null,{"$f":"'C1. Current Rate Riders'!C11","v":0.23364795035659774},{"$f":"'C1. Current Rate Riders'!D11","v":0.52767360203540403},null,null,null,{"$f":"'B1. Current Distribution Rates'!B10","v":233.68},{"$f":"'B1. Current Distribution Rates'!G10","v":1.7539},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'B1. Current Distribution Rates'!H10","v":33.997700000000002}]
[null,null,{"$f":"'B1. Current Distribution Rates'!A11","v":"R4 - Peaking - Apr to Dec"},18.077000000000002,2.9160805270934902,null,{"$f":"'C1. Current Rate Riders'!C12","v":0.65390841457756654},{"$f":"'C1. Current Rate Riders'!D12","v":1.1178081991678068},null,null,null,{"$f":"'B1. Current Distribution Rates'!B11","v":23.83},{"$f":"'B1. Current Distribution Rates'!C11","v":19.2608},{"$f":"'B1. Current Distribution Rates'!D11","v":10.8506},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1. Current Distribution Rates'!A12","v":"R4 - Peaking - Jan to Mar"},18.077000000000002,2.9160805270934902,null,{"$f":"'C1. Current Rate Riders'!C13","v":0.65390841457756654},{"$f":"'C1. Current Rate Riders'!D13","v":1.1178081991678068},null,null,null,{"$f":"'B1. Current Distribution Rates'!B12","v":23.83},{"$f":"'B1. Current Distribution Rates'!C12","v":25.261399999999998},{"$f":"'B1. Current Distribution Rates'!D12","v":18.951699999999999},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1. Current Distribution Rates'!A13","v":"R5 - Interruptible Peaking"},18.077000000000002,2.9160805270934902,null,{"$f":"'C1. Current Rate Riders'!C14","v":1.0374040844463637},{"$f":"'C1. Current Rate Riders'!D14","v":1.5933804343618763},null,null,null,{"$f":"'B1. Current Distribution Rates'!B13","v":196.22},{"$f":"'B1. Current Distribution Rates'!G13","v":5.7032999999999996},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1. Current Distribution Rates'!A14","v":"R6 - Alco Energy (IGPC)"},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,{"$f":"'B1. Current Distribution Rates'!B14","v":71540.350000000006},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[]
[null,null,"Proposed Rates"]
[]
[null,null,{"$f":"C5","v":"Rate Group"},"Commodity","Transportation","REDA","PGTVA","UFGVA",0,0,0,"Dist. Customer Rate","Dist. Vol. Rate Tier 1","Dist. Vol. Rate Tier 2","Dist. Vol. Rate Tier 3","Dist. Capacity Rate"]
[null,null,{"$f":"C6","v":"R1 - Residential"},{"$f":"D6","v":18.077000000000002},2.9160805270934902,{"$f":"'F1. Proposed Rate Riders'!B7","v":0.06},{"$f":"'F1. Proposed Rate Riders'!C7","v":0.32409429350717806},{"$f":"'F1. Proposed Rate Riders'!D7","v":0.42698042576896433},{"$f":"'F1. Proposed Rate Riders'!E7","v":0},{"$f":"'F1. Proposed Rate Riders'!F7","v":0},{"$f":"'F1. Proposed Rate Riders'!G7","v":0},{"$f":"'E1. Proposed Dist Rates '!B6","v":28.321190783281175},{"$f":"'E1. Proposed Dist Rates '!C6","v":8.7763000000000009},{"$f":"'E1. Proposed Dist Rates '!D6","v":8.7763000000000009}]
[null,null,{"$f":"C7","v":"R1 - General Service"},{"$f":"D19","v":18.077000000000002},{"$f":"E19","v":2.9160805270934902},{"$f":"'F1. Proposed Rate Riders'!B8","v":0.06},{"$f":"'F1. Proposed Rate Riders'!C8","v":0.32409429350717806},{"$f":"'F1. Proposed Rate Riders'!D8","v":0.42698042576896433},{"$f":"'F1. Proposed Rate Riders'!E8","v":0},{"$f":"'F1. Proposed Rate Riders'!F8","v":0},{"$f":"'F1. Proposed Rate Riders'!G8","v":0},{"$f":"'E1. Proposed Dist Rates '!B7","v":27.73116597529615},{"$f":"'E1. Proposed Dist Rates '!C7","v":12.01157806287954},{"$f":"'E1. Proposed Dist Rates '!D7","v":9.590375757424745}]
[null,null,"R2 - Seasonal - Apr to Oct",{"$f":"D20","v":18.077000000000002},2.9160805270934902,{"$f":"'F1. Proposed Rate Riders'!B9","v":0.06},{"$f":"'F1. Proposed Rate Riders'!C9","v":0.32409429350717806},{"$f":"'F1. Proposed Rate Riders'!D9","v":0.42698042576896433},{"$f":"'F1. Proposed Rate Riders'!E9","v":0},{"$f":"'F1. Proposed Rate Riders'!F9","v":0},{"$f":"'F1. Proposed Rate Riders'!G9","v":0},{"$f":"'E1. Proposed Dist Rates '!B8","v":24.09353476780587},{"$f":"'E1. Proposed Dist Rates '!C8","v":17.448213621733146},{"$f":"'E1. Proposed Dist Rates '!E8","v":7.8075160982880973},{"$f":"'E1. Proposed Dist Rates '!F8","v":5.6453573628007145}]
[null,null,"R2 - Seasonal - Nov to Mar",{"$f":"D21","v":18.077000000000002},2.9160805270934902,{"$f":"'F1. Proposed Rate Riders'!B10","v":0.06},{"$f":"'F1. Proposed Rate Riders'!C10","v":0.32409429350717806},{"$f":"'F1. Proposed Rate Riders'!D10","v":0.42698042576896433},{"$f":"'F1. Proposed Rate Riders'!E10","v":0},{"$f":"'F1. Proposed Rate Riders'!F10","v":0},{"$f":"'F1. Proposed Rate Riders'!G10","v":0},{"$f":"'E1. Proposed Dist Rates '!B9","v":24.09353476780587},{"$f":"'E1. Proposed Dist Rates '!C9","v":22.652027202140889},{"$f":"'E1. Proposed Dist Rates '!E9","v":14.580795667936011},{"$f":"'E1. Proposed Dist Rates '!F9","v":15.887674964370319}]
[null,null,"R3 - Large Volume Contract",{"$f":"D22","v":18.077000000000002},2.9160805270934902,{"$f":"'F1. Proposed Rate Riders'!B11","v":0.06},{"$f":"'F1. Proposed Rate Riders'!C11","v":0.32409429350717806},{"$f":"'F1. Proposed Rate Riders'!D11","v":0.42698042576896433},{"$f":"'F1. Proposed Rate Riders'!E11","v":0},{"$f":"'F1. Proposed Rate Riders'!F11","v":0},{"$f":"'F1. Proposed Rate Riders'!G11","v":0},{"$f":"'E1. Proposed Dist Rates '!B10","v":239.78608196511396},{"$f":"'E1. Proposed Dist Rates '!G10","v":1.7997295838694514},null,null,{"$f":"'E1. Proposed Dist Rates '!H10","v":34.886063329447772}]
[null,null,"R4 - Peaking - Apr to Dec",{"$f":"D23","v":18.077000000000002},2.9160805270934902,{"$f":"'F1. Proposed Rate Riders'!B12","v":0.06},{"$f":"'F1. Proposed Rate Riders'!C12","v":0.32409429350717806},{"$f":"'F1. Proposed Rate Riders'!D12","v":0.42698042576896433},{"$f":"'F1. Proposed Rate Riders'!E12","v":0},{"$f":"'F1. Proposed Rate Riders'!F12","v":0},{"$f":"'F1. Proposed Rate Riders'!G12","v":0},{"$f":"'E1. Proposed Dist Rates '!B11","v":24.452680303101101},{"$f":"'E1. Proposed Dist Rates '!C11","v":19.764086646326888},{"$f":"'E1. Proposed Dist Rates '!D11","v":11.134127272212707}]
[null,null,"R4 - Peaking - Jan to Mar",{"$f":"D24","v":18.077000000000002},2.9160805270934902,{"$f":"'F1. Proposed Rate Riders'!B13","v":0.06},{"$f":"'F1. Proposed Rate Riders'!C13","v":0.32409429350717806},{"$f":"'F1. Proposed Rate Riders'!D13","v":0.42698042576896433},{"$f":"'F1. Proposed Rate Riders'!E13","v":0},{"$f":"'F1. Proposed Rate Riders'!F13","v":0},{"$f":"'F1. Proposed Rate Riders'!G13","v":0},{"$f":"'E1. Proposed Dist Rates '!B12","v":24.452680303101101},{"$f":"'E1. Proposed Dist Rates '!C12","v":25.921482929448516},{"$f":"'E1. Proposed Dist Rates '!D12","v":19.446909832156152}]
[null,null,"R5 - Interruptible Peaking",{"$f":"D25","v":18.077000000000002},2.9160805270934902,{"$f":"'F1. Proposed Rate Riders'!B14","v":0.06},{"$f":"'F1. Proposed Rate Riders'!C14","v":0.32409429350717806},{"$f":"'F1. Proposed Rate Riders'!D14","v":0.42698042576896433},{"$f":"'F1. Proposed Rate Riders'!E14","v":0},{"$f":"'F1. Proposed Rate Riders'!F14","v":0},{"$f":"'F1. Proposed Rate Riders'!G14","v":0},{"$f":"'E1. Proposed Dist Rates '!B13","v":201.34724838751566},{"$f":"'E1. Proposed Dist Rates '!G13","v":5.8523278041408524}]
[null,null,"R6 - Alco Energy (IGPC)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'F1. Proposed Rate Riders'!B15","v":0},null,null,{"$f":"'F1. Proposed Rate Riders'!E15","v":0},null,{"$f":"'F1. Proposed Rate Riders'!G15","v":0},{"$f":"'E1. Proposed Dist Rates '!B14","v":73409.706559880782},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[]
[null,null,"Average Bill Determinant per Customer"]
[]
[null,null,{"$f":"C44","v":"Rate Group"},"Commodity","Transportation","REDA","PGTVA","UFGVA",{"$f":"I44","v":0},0,{"$f":"K18","v":0},{"$f":"L44","v":"Dist. Customer Rate"},{"$f":"M44","v":"Dist. Vol. Rate Tier 1"},{"$f":"N44","v":"Dist. Vol. Rate Tier 2"},{"$f":"O44","v":"Dist. Vol. Rate Tier 3"},{"$f":"P44","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C6","v":"R1 - Residential"},{"$f":"SUM($M32:$O32)","v":1815.0034317130351},{"$f":"SUM($M32:$O32)","v":1815.0034317130351},{"$f":"$L32","v":12},{"$f":"SUM($M32:$O32)","v":1815.0034317130351},1815.0034317130351,{"$f":"$L32","v":12},{"$f":"SUM($M32:$O32)","v":1815.0034317130351},{"$f":"$L32","v":12},12,{"$f":"'B2. Billing Determinants'!C6/'B2. Billing Determinants'!$B6","v":1802.851991546401},{"$f":"'B2. Billing Determinants'!D6/'B2. Billing Determinants'!$B6","v":12.151440166634021},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R1 - General Service",{"$f":"SUM($M33:$O33)","v":13712.702961500925},13712.702961500925,12,13712.702961500925,13712.702961500925,12,13712.702961500925,12,12,{"$f":"'B2. Billing Determinants'!C7/'B2. Billing Determinants'!$B7","v":5217.1306941074872},{"$f":"'B2. Billing Determinants'!D7/'B2. Billing Determinants'!$B7","v":8495.5722673934379},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R2 - Seasonal - Apr to Oct",15645.934426136166,15645.934426136166,7,15645.934426136166,15645.934426136166,7,15645.934426136166,7,7,{"$f":"'B2. Billing Determinants'!C8/'B2. Billing Determinants'!$B8","v":1429.0382257810397},{"$f":"'B2. Billing Determinants'!E8/'B2. Billing Determinants'!$B8","v":11936.530548308105},{"$f":"'B2. Billing Determinants'!F8/'B2. Billing Determinants'!$B8","v":2280.3656520470204},{"$f":"\"\"","v":""}]
[null,null,"R2 - Seasonal - Nov to Mar",5816.9989146868656,5816.9989146868656,5,5816.9989146868656,5816.9989146868656,5,5816.9989146868656,5,5,{"$f":"'B2. Billing Determinants'!C9/'B2. Billing Determinants'!$B9","v":1109.0056970306548},{"$f":"'B2. Billing Determinants'!E9/'B2. Billing Determinants'!$B9","v":4416.0991576352853},{"$f":"'B2. Billing Determinants'!F9/'B2. Billing Determinants'!$B9","v":291.89406002092556},{"$f":"\"\"","v":""}]
[null,null,"R3 - Large Volume Contract",575019.61294147116,575019.61294147116,12,575019.61294147116,575019.61294147116,12,575019.61294147116,12,12,{"$f":"'B2. Billing Determinants'!G10/'B2. Billing Determinants'!B10","v":575019.61294147116},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'B2. Billing Determinants'!H10/'B2. Billing Determinants'!B10","v":116293.43999999999}]
[null,null,"R4 - Peaking - Apr to Dec",33189.695514787752,33189.695514787752,9,33189.695514787752,33189.695514787752,9,33189.695514787752,9,9,{"$f":"'B2. Billing Determinants'!C11/'B2. Billing Determinants'!$B11","v":2776.2867872145102},{"$f":"'B2. Billing Determinants'!D11/'B2. Billing Determinants'!$B11","v":30413.408727573245},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R4 - Peaking - Jan to Mar",637.32244446381685,637.32244446381685,3,637.32244446381685,637.32244446381685,3,637.32244446381685,3,3,{"$f":"'B2. Billing Determinants'!C12/'B2. Billing Determinants'!$B12","v":530.02026683709448},{"$f":"'B2. Billing Determinants'!D12/'B2. Billing Determinants'!$B12","v":107.30217762672233},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R5 - Interruptible Peaking",125990.575,125990.575,12,125990.575,125990.575,12,125990.575,12,12,{"$f":"'B2. Billing Determinants'!G13/'B2. Billing Determinants'!B13","v":125990.575},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R6 - Alco Energy (IGPC)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},12,0,0,12,0,12,12,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[]
[null,null,"Label"]
[]
[null,null,{"$f":"C18","v":"Rate Group"},"Commodity","Transportation","REDA","PGTVA","UFGVA",0,0,{"$f":"K31","v":0},{"$f":"L18","v":"Dist. Customer Rate"},{"$f":"M18","v":"Dist. Vol. Rate Tier 1"},{"$f":"N18","v":"Dist. Vol. Rate Tier 2"},{"$f":"O18","v":"Dist. Vol. Rate Tier 3"},{"$f":"P18","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C6","v":"R1 - Residential"},"Commodity","Transportation",{"$f":"F44","v":"REDA"},{"$f":"G44","v":"PGTVA"},"UFGVA",0,0,0,"Monthly Service Charge","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R1 - General Service","Commodity","Transportation",{"$f":"F45","v":"REDA"},{"$f":"G45","v":"PGTVA"},{"$f":"H45","v":"UFGVA"},{"$f":"I45","v":0},{"$f":"J45","v":0},{"$f":"K45","v":0},"Monthly Service Charge","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R2 - Seasonal - Apr to Oct","Commodity","Transportation","REDA","PGTVA","UFGVA",0,0,0,"Monthly Service Charge","Block 1 (First 1,000 m3 per month)","Block 2 (Next 24,000 m3 per month)","Block 3 (Over 25,000 m3 per month)",{"$f":"\"\"","v":""}]
[null,null,"R2 - Seasonal - Nov to Mar","Commodity","Transportation","REDA","PGTVA","UFGVA",0,0,0,"Monthly Service Charge","Block 1 (First 1,000 m3 per month)","Block 2 (Next 24,000 m3 per month)","Block 3 (Over 25,000 m3 per month)",{"$f":"\"\"","v":""}]
[null,null,"R3 - Large Volume Contract","Commodity","Transportation","REDA","PGTVA","UFGVA",0,0,0,"Monthly Service Charge","Delivery - Firm",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"Demand - Firm"]
[null,null,"R4 - Peaking - Apr to Dec","Commodity","Transportation","REDA","PGTVA","UFGVA",0,0,0,"Monthly Service Charge","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R4 - Peaking - Jan to Mar","Commodity","Transportation","REDA","PGTVA","UFGVA",0,0,0,"Monthly Service Charge","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R5 - Interruptible Peaking","Commodity","Transportation","REDA","PGTVA","UFGVA",0,0,0,"Monthly Service Charge","Delivery - Firm",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R6 - Alco Energy (IGPC)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"REDA","PGTVA","UFGVA",0,0,0,"Monthly Service Charge",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[]
[null,null,"Unit"]
[]
[null,null,{"$f":"C31","v":"Rate Group"},"Commodity","Transportation","REDA","PGTVA","UFGVA",0,0,{"$f":"K44","v":0},{"$f":"L31","v":"Dist. Customer Rate"},{"$f":"M31","v":"Dist. Vol. Rate Tier 1"},{"$f":"N31","v":"Dist. Vol. Rate Tier 2"},{"$f":"O31","v":"Dist. Vol. Rate Tier 3"},{"$f":"P31","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C19","v":"R1 - Residential"},"cents / m3","cents / m3","$ / month","cents / m3","cents / m3","$ / month",{"$f":"'F1. Proposed Rate Riders'!$D$6","v":"cents / m3"},{"$f":"I58","v":"$ / month"},"$ / month","cents / m3","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R1 - General Service","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","$ / month",{"$f":"'F1. Proposed Rate Riders'!$D$6","v":"cents / m3"},{"$f":"I59","v":"$ / month"},"$ / month","cents / m3","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R2 - Seasonal - Apr to Oct","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","$ / month",{"$f":"'F1. Proposed Rate Riders'!$D$6","v":"cents / m3"},"$ / month","$ / month","cents / m3","cents / m3","cents / m3",{"$f":"\"\"","v":""}]
[null,null,"R2 - Seasonal - Nov to Mar","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","$ / month",{"$f":"'F1. Proposed Rate Riders'!$D$6","v":"cents / m3"},"$ / month","$ / month","cents / m3","cents / m3","cents / m3",{"$f":"\"\"","v":""}]
[null,null,"R3 - Large Volume Contract","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","$ / month",{"$f":"'F1. Proposed Rate Riders'!$D$6","v":"cents / m3"},"$ / month","$ / month","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"cents / m3"]
[null,null,"R4 - Peaking - Apr to Dec","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","$ / month",{"$f":"'F1. Proposed Rate Riders'!$D$6","v":"cents / m3"},"$ / month","$ / month","cents / m3","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R4 - Peaking - Jan to Mar","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","$ / month",{"$f":"'F1. Proposed Rate Riders'!$D$6","v":"cents / m3"},"$ / month","$ / month","cents / m3","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R5 - Interruptible Peaking","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","$ / month",{"$f":"'F1. Proposed Rate Riders'!$D$6","v":"cents / m3"},"$ / month","$ / month","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"R6 - Alco Energy (IGPC)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"$ / month","$ / month","$ / month","$ / month",{"$f":"'F1. Proposed Rate Riders'!$D$6","v":"cents / m3"},"$ / month","$ / month",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]

{"sheet":"A1. Application Information","index":1,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"A1. Application Information"}]
[]
[]
["Distributor Name","EPCOR Natural Gas Limited Partnership"]
[]
["OEB Application Number","EB-2025-0177"]
[]
["Rates Effective","2026-01-01"]
[]
[]
["Price Cap Adjustment (PCA) Calculation"]
["Revenue at Current Rates",{"$f":"'B3. Revenue From Current Rates'!I15","v":7363213.5493907398}]
["WACC Adjustment",{"$f":"'A2. WACC Adjustment'!E19","v":-6.169393856154194E-3}]
["Adjusted Revenue",{"$f":"B12+B12*B13","v":7317786.9849575777}]
["OEB Inflationary Index",3.6999999999999998E-2]
["Less Stretch Factor",-4.4999999999999997E-3]
[]
["2026 Revenue at Proposed Rates",{"$f":"B14*(1+B15+B16)","v":7555615.0619686991}]
["Final Price Cap Adjustment",{"$f":"(B18-B12)/B12","v":2.6130100843520878E-2}]

{"sheet":"A2. WACC Adjustment","index":2,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[4,0,4,8],[6,0,6,8]]}
[{"$f":"'A1. Application Information'!B4","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'A1. Application Information'!B6","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"A2. WACC Adjustment"}]
[]
["ENGLP Settlement Proposal:  The Parties agree that the proposed cost of capital parameters (i.e., deemed short-term debt rate of 5.04%, long-term debt rate of 3.87%, and return on equity of 9.25%) and capital structure are appropriate. These parameters align or incorporate  the OEB’s 2025 cost of capital parameters issued on October 31, 2024, on an interim basis.  \n\nThese cost of capital parameters will be implemented in accordance with the direction set out in the OEB’s Letter and Accounting Order issued on July 26, 2024, as well as the OEB’s Letter and Accounting Orders issued on October 31, 2024.\n\nThis is subject to the Parties agreeing that, for the 2025-2029 capital structure and cost of capital parameters, ENGLP will implement whatever outcomes are decided by the OEB in the Generic Cost of Capital Proceeding (EB-2024-0063), including what the OEB decides with respect to implementation. For clarity, no Party will be restricted from taking any position, or making any submission in the Generic Cost of Capital proceeding as a result of this settlement."]
[]
["EB-2024-0063 Decision and Order (Page 91):   Utilities that implemented rates in 2025 using interim cost of capital parameters were granted variance accounts to record the difference between the revenue requirement at interim and final cost of capital parameters. The OEB will consider the disposition of these balances in both IRM and Custom IR update rate applications. The OEB will also consider applications to amend base rates to reflect any changes in revenue requirement for 2025, but only if there was no specific treatment previously approved by the OEB for the 2025 rate application. This approach will allow the variance accounts for 2025 to be disposed and closed."]
[]
[]
["Revenue Requirement","2025T - Settlement","2025T - WACC Adjusted","Variance ($)","Variance (%)"]
["OM&A",4141958.3990672678,{"$f":"B11","v":4141958.3990672678},{"$f":"(C11-B11)","v":0},{"$f":"D11/B11","v":0}]
["Depreciation",1302707.1741928,{"$f":"B12","v":1302707.1741928},0,0]
["Property Taxes",705564,705564,0,0]
["Income Taxes",11366.307104064032,{"$f":"'A3. Income Tax Adjustment'!D20","v":2035.06960760682},-9331.2374964572118,-0.82095595438564395]
["Cost of Debt",{"$f":"B21*(B23*0.04)+B21*(B24*0.56)","v":613545.19576846063},{"$f":"C21*(C23*0.04)+C21*(C24*0.56)","v":601719.79890539916},-11825.396863061469,-1.9273880627897755E-2]
["Return on Equity",{"$f":"B21*B25*0.4","v":957596.24043835665},{"$f":"C21*C25*0.4","v":931715.26096704963},-25880.979471307015,-2.7027027027027108E-2]
["Service Revenue Requirement",{"$f":"SUM(B11:B16)","v":7732737.3165709497},{"$f":"SUM(C11:C16)","v":7685699.7027401235},-47037.613830826245,-6.0829188817815528E-3]
["Revenue Offsets",-108388,{"$f":"B18","v":-108388},0,0]
["Distribution Revenue Requirement",{"$f":"B17+B18","v":7624349.3165709497},{"$f":"C17+C18","v":7577311.7027401235},-47037.613830826245,-6.169393856154194E-3,"Proposed adjustment to distribution rates, before applying inflationary increase"]
[]
["Rate Base (Mid-Year)",25880979.471306935,{"$f":"B21","v":25880979.471306935},{"$f":"(C21-B21)","v":0},{"$f":"D21/B21","v":0}]
["Weighted Average Cost of Capital",{"$f":"B23*0.04+B24*0.56+B25*0.4","v":6.0706413292768546E-2},{"$f":"C23*0.04+C24*0.56+C25*0.4","v":5.9249498712848112E-2},{"$f":"(C22-B22)","v":-1.4569145799204347E-3}]
["Short-Term Debt",5.04E-2,3.9100000000000003E-2,{"$f":"(C23-B23)","v":-1.1299999999999998E-2}]
["Long-Term Debt",{"$f":"H37","v":3.8732880879943837E-2},{"$f":"H50","v":3.8724104844371637E-2},{"$f":"(C24-B24)","v":-8.7760355721999694E-6}]
["Return on Equity",9.2499999999999999E-2,0.09,{"$f":"(C25-B25)","v":-2.5000000000000022E-3}]
[]
["ENGLP Long Term Debt As Per Settlement Proposal (Interim)"]
["Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term\n(years)","Principal\n($)","Rate (%)","Interest ($)"]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2017-11-29",30,8660000,3.7199999999999997E-2,{"$f":"G29*H29","v":322152}]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2021-12-15",30,2500000,3.4099999999999998E-2,{"$f":"G30*H30","v":85250}]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2023-12-04",30,1000000,4.8800000000000003E-2,48800]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2024-12-01",30,2000000,4.58E-2,91600]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2025-12-01",30,1000000,4.6600000000000003E-2,{"$f":"G33*H33*1/12","v":3883.3333333333335}]
[null,null,null,null,null,null,{"$f":"SUM(G29:G33)","v":15160000},{"$f":"IF(G34=0,\"\",I34/G34)","v":3.6390853122251543E-2},{"$f":"SUM(I29:I33)","v":551685.33333333337}]
[]
[null,null,null,null,null,"Less: pro-rated principal for 2025",{"$f":"G33*-11/12","v":-916666.66666666663}]
[null,null,null,null,null,"True cost of debt",{"$f":"SUM(G34:G36)","v":14243333.333333334},{"$f":"I37/G37","v":3.8732880879943837E-2},{"$f":"I34","v":551685.33333333337}]
[]
[]
["ENGLP Long Term Debt as per EB-2024-0063 Decision (Final)"]
["Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%) 2","Interest ($) 1"]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2017-11-29",30,8660000,3.7199999999999997E-2,{"$f":"G42*H42","v":322152}]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2021-12-15",30,2500000,3.4099999999999998E-2,{"$f":"G43*H43","v":85250}]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2023-12-04",30,1000000,4.8800000000000003E-2,48800]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2024-12-01",30,2000000,4.58E-2,91600]
["Promissory Note","EPCOR Utilities Inc.","Affiliated","Fixed Rate","2025-12-01",30,1000000,4.5100000000000001E-2,{"$f":"G46*H46/12","v":3758.3333333333335}]
[null,null,null,null,null,null,{"$f":"SUM(G42:G46)","v":15160000},{"$f":"IF(G47=0,\"\",I47/G47)","v":3.6382607739665791E-2},{"$f":"SUM(I42:I46)","v":551560.33333333337}]
[]
[null,null,null,null,null,"Less: pro-rated principal for 2025",{"$f":"G46*-11/12","v":-916666.66666666663}]
[null,null,null,null,null,"True cost of debt",{"$f":"SUM(G47:G49)","v":14243333.333333334},{"$f":"I50/G50","v":3.8724104844371637E-2},{"$f":"I47","v":551560.33333333337}]

{"sheet":"A3. Income Tax Adjustment","index":3,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["EB-2024-0130 Revenue Requirement"]
["Calculation of Income Taxes"]
[null,null,"B","B"]
[null,"Description","2025T - Settlement","2025T - WACC Adjusted"]
[1,"Commodity & Transportation Revenue",9991871.0799999982,{"$f":"C5","v":9991871.0799999982}]
[2,"less: Commodity Cost",-9991871.0799999982,{"$f":"-D5","v":-9991871.0799999982}]
[3,"Distribution Revenue",7612983.0094668847,{"$f":"'A2. WACC Adjustment'!C11+'A2. WACC Adjustment'!C12+'A2. WACC Adjustment'!C13+'A2. WACC Adjustment'!C15+'A2. WACC Adjustment'!C16+'A2. WACC Adjustment'!C18","v":7575276.6331325173}]
[4,"add: Other Revenue",108388,108388]
[5,"less: Distribution OM&A",-4141958.3990672678,{"$f":"-'A2. WACC Adjustment'!C11","v":-4141958.3990672678}]
[6,"less: Property Taxes",-705564,{"$f":"-'A2. WACC Adjustment'!C13","v":-705564}]
[7,"less: Interest Expense",-613545.19576846063,{"$f":"-'A2. WACC Adjustment'!C15","v":-601719.79890539916}]
[8,"less: CCA",-2228777.9968142239,-2228777.9968142239]
[9," Taxable Income ",{"$f":"SUM(C5:C12)","v":31525.417816932313},{"$f":"SUM(D5:D12)","v":5644.4383456264623}]
[10," Income Taxes Payable "]
[11," Federal Income Tax @ 15% ",{"$f":"C13*0.15","v":4728.812672539847},{"$f":"D13*0.15","v":846.66575184396936}]
[12," Provincial Income Tax @ 11.5%",{"$f":"C13*0.115","v":3625.4230489472161},{"$f":"D13*0.115","v":649.11040974704315}]
[13," Income Tax Expense ",{"$f":"C15+C16","v":8354.2357214870626},{"$f":"D15+D16","v":1495.7761615910126}]
[14,"Effective Tax Rate",{"$f":"C17/C13","v":0.26500000000000001},{"$f":"D17/D13","v":0.26500000000000001}]
[]
[15,"Grossed up Amount to be included in Revenue Requirement",{"$f":"C17/(1-C18)","v":11366.307104064032},{"$f":"D17/(1-D18)","v":2035.06960760682}]

{"sheet":"B1. Current Distribution Rates","index":4,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'A1. Application Information'!B4","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'A1. Application Information'!B6","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"B1. Current Distribution Rates"}]
[]
["Rate Class","Monthly Service Charge\n($) (1)","Delivery\nFirst 1,000 m3\n(₵)","Delivery\nOver 1,000 m3\n(₵)","Delivery\nNext 24,000 m3\n(₵)","Delivery\nOver 25,000 m3\n(₵)","Delivery - Firm\n(₵)","Demand - Firm\n(₵)","Delivery - Int - Lower\n(₵)","Delivery - Int - Upper\n(₵)"]
["R1 - Residential",24,10.933,10.933]
["R1 - General Service",23.5,12.058199999999999,9.6275999999999993]
["R2 - Seasonal - Apr to Oct",23.48,17.003900000000002,null,7.6086999999999998,5.5015999999999998]
["R2 - Seasonal - Nov to Mar",23.48,22.075199999999999,null,14.2095,15.4831]
["R3 - Large Volume Contract",233.68,null,null,null,null,1.7539,33.997700000000002,6.4444999999999997,9.8284000000000002]
["R4 - Peaking - Apr to Dec",23.83,19.2608,10.8506]
["R4 - Peaking - Jan to Mar",23.83,25.261399999999998,18.951699999999999]
["R5 - Interruptible Peaking",196.22,null,null,null,null,5.7032999999999996,-2,4.0068999999999999,7.3996000000000004]
["R6 - Alco Energy (IGPC)",71540.350000000006]
["1 Bill 32 charge excluded"]
["2 Placeholder rate for average customer"]

{"sheet":"B2. Billing Determinants","index":5,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'B1. Current Distribution Rates'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'B1. Current Distribution Rates'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"B2. Billing Determinants"}]
[]
[{"$f":"'B1. Current Distribution Rates'!A5","v":"Rate Class"},"Monthly  Service Charge","Delivery \n First 1,000 m3","Delivery\n Over 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Delivery - Int - Lower","Delivery - Int - Upper"]
[{"$f":"'B1. Current Distribution Rates'!A6","v":"R1 - Residential"},9449.9166666666661,17036801.082447525,114830.0969546776]
[{"$f":"'B1. Current Distribution Rates'!A7","v":"R1 - General Service"},748,3902413.7591924006,6354688.0560102919]
[{"$f":"'B1. Current Distribution Rates'!A8","v":"R2 - Seasonal - Apr to Oct"},51,72880.949514833032,null,608763.05796371331,116298.64825439804]
[{"$f":"'B1. Current Distribution Rates'!A9","v":"R2 - Seasonal - Nov to Mar"},51,56559.290548563396,null,225221.05703939957,14886.597061067203]
[{"$f":"'B1. Current Distribution Rates'!A10","v":"R3 - Large Volume Contract"},5,null,null,null,null,2875098.0647073556,581467.19999999995]
[{"$f":"'B1. Current Distribution Rates'!A11","v":"R4 - Peaking - Apr to Dec"},44,122156.61863743844,1338189.9840132229]
[{"$f":"'B1. Current Distribution Rates'!A12","v":"R4 - Peaking - Jan to Mar"},44,23320.891740832158,4721.2958155757824]
[{"$f":"'B1. Current Distribution Rates'!A13","v":"R5 - Interruptible Peaking"},4,null,null,null,null,503962.3]
[{"$f":"'B1. Current Distribution Rates'!A14","v":"R6 - Alco Energy (IGPC)"},1,null,null,null,null,65859321.799999997]
["Total",null,{"$f":"SUM(C6:C14)","v":21214132.592081591},7812429.4327937681,833984.11500311294,131185.24531546523,69238382.164707348,581467.19999999995,0,{"$f":"SUM(J6:J14)","v":0}]
["Source: EB-2025-0140 Gas Supply Plan Load Forecast - 2024 Weather Normalized Actuals"]

{"sheet":"B3. Revenue From Current Rates","index":6,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'B1. Current Distribution Rates'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'B1. Current Distribution Rates'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"B3. Revenue From Current Rates"}]
[]
[{"$f":"'B2. Billing Determinants'!A5","v":"Rate Class"},{"$f":"'B2. Billing Determinants'!B5","v":"Monthly  Service Charge"},{"$f":"'B2. Billing Determinants'!C5","v":"Delivery \n First 1,000 m3"},{"$f":"'B2. Billing Determinants'!D5","v":"Delivery\n Over 1,000 m3"},{"$f":"'B2. Billing Determinants'!E5","v":"Delivery\nNext 24,000 m3"},{"$f":"'B2. Billing Determinants'!F5","v":"Delivery\nOver 25,000 m3"},{"$f":"'B2. Billing Determinants'!G5","v":"Delivery - Firm"},{"$f":"'B2. Billing Determinants'!H5","v":"Demand - Firm"},"Total Distribution"]
[{"$f":"'B2. Billing Determinants'!A6","v":"R1 - Residential"},{"$f":"'B1. Current Distribution Rates'!B6*'B2. Billing Determinants'!B6*12","v":2721576},{"$f":"'B1. Current Distribution Rates'!C6*'B2. Billing Determinants'!C6/100","v":1862633.4623439878},{"$f":"'B1. Current Distribution Rates'!D6*'B2. Billing Determinants'!D6/100","v":12554.374500054901},null,null,null,null,{"$f":"SUM(B6:H6)","v":4596763.8368440429}]
[{"$f":"'B2. Billing Determinants'!A7","v":"R1 - General Service"},{"$f":"'B1. Current Distribution Rates'!B7*'B2. Billing Determinants'!B7*12","v":210936},{"$f":"'B1. Current Distribution Rates'!C7*'B2. Billing Determinants'!C7/100","v":470560.855910938},{"$f":"'B1. Current Distribution Rates'!D7*'B2. Billing Determinants'!D7/100","v":611803.94728044677},null,null,null,null,{"$f":"SUM(B7:H7)","v":1293300.8031913848}]
[{"$f":"'B2. Billing Determinants'!A8","v":"R2 - Seasonal - Apr to Oct"},{"$f":"'B1. Current Distribution Rates'!B8*'B2. Billing Determinants'!B8*5","v":5987.4},{"$f":"'B1. Current Distribution Rates'!C8*'B2. Billing Determinants'!C8/100","v":12392.603774552694},null,{"$f":"'B1. Current Distribution Rates'!E8*'B2. Billing Determinants'!E8/100","v":46318.954791285054},{"$f":"'B1. Current Distribution Rates'!F8*'B2. Billing Determinants'!F8/100","v":6398.2864323639624},null,null,71097.244998201713]
[{"$f":"'B2. Billing Determinants'!A9","v":"R2 - Seasonal - Nov to Mar"},{"$f":"'B1. Current Distribution Rates'!B9*'B2. Billing Determinants'!B9*7","v":8382.36},{"$f":"'B1. Current Distribution Rates'!C9*'B2. Billing Determinants'!C9/100","v":12485.576507176465},null,{"$f":"'B1. Current Distribution Rates'!E9*'B2. Billing Determinants'!E9/100","v":32002.786100013484},{"$f":"'B1. Current Distribution Rates'!F9*'B2. Billing Determinants'!F9/100","v":2304.9067095620962},null,null,{"$f":"SUM(B9:H9)","v":55175.629316752049}]
[{"$f":"'B2. Billing Determinants'!A10","v":"R3 - Large Volume Contract"},{"$f":"'B1. Current Distribution Rates'!B10*'B2. Billing Determinants'!B10*12","v":14020.800000000001},{"$f":"'B1. Current Distribution Rates'!C10*'B2. Billing Determinants'!C10/100","v":0},null,null,null,{"$f":"'B1. Current Distribution Rates'!G10*'B2. Billing Determinants'!G10/100","v":50426.344956902314},{"$f":"'B1. Current Distribution Rates'!H10*'B2. Billing Determinants'!H10/100","v":197685.47425439997},262132.61921130228]
[{"$f":"'B2. Billing Determinants'!A11","v":"R4 - Peaking - Apr to Dec"},{"$f":"'B1. Current Distribution Rates'!B11*'B2. Billing Determinants'!B11*9","v":9436.68},{"$f":"'B1. Current Distribution Rates'!C11*'B2. Billing Determinants'!C11/100","v":23528.342002519741},{"$f":"'B1. Current Distribution Rates'!D11*'B2. Billing Determinants'!D11/100","v":145201.64240533876},null,null,null,null,178166.66440785851]
[{"$f":"'B2. Billing Determinants'!A12","v":"R4 - Peaking - Jan to Mar"},{"$f":"'B1. Current Distribution Rates'!B12*'B2. Billing Determinants'!B12*3","v":3145.56},{"$f":"'B1. Current Distribution Rates'!C12*'B2. Billing Determinants'!C12/100","v":5891.183746218574},{"$f":"'B1. Current Distribution Rates'!D12*'B2. Billing Determinants'!D12/100","v":894.76581908047547},null,null,null,null,9931.5095652990494]
[{"$f":"'B2. Billing Determinants'!A13","v":"R5 - Interruptible Peaking"},{"$f":"'B1. Current Distribution Rates'!B13*'B2. Billing Determinants'!B13*12","v":9418.56},null,null,null,null,{"$f":"'B1. Current Distribution Rates'!G13*'B2. Billing Determinants'!G13/100","v":28742.481855899998},null,38161.041855899995]
[{"$f":"'B2. Billing Determinants'!A14","v":"R6 - Alco Energy (IGPC)"},{"$f":"'B1. Current Distribution Rates'!B14*'B2. Billing Determinants'!B14*12","v":858484.20000000007},null,null,null,null,null,null,858484.20000000007]
["Total",{"$f":"SUM(B6:B14)","v":3841387.56},2387492.0242853933,770454.73000492097,78321.740891298541,8703.1931419260582,79168.826812802319,197685.47425439997,7363213.5493907398]

{"sheet":"C1. Current Rate Riders","index":7,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'B3. Revenue From Current Rates'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'B3. Revenue From Current Rates'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"C1. Current Rate Riders"}]
[]
[{"$f":"'B3. Revenue From Current Rates'!A5","v":"Rate Class"},"REDA","PGTVA","UFGVA"]
[null,"$ per month","cents / m3","cents / m3"]
[{"$f":"'B3. Revenue From Current Rates'!A6","v":"R1 - Residential"},0,0.6290804449193983,1.3165181985650052]
[{"$f":"'B3. Revenue From Current Rates'!A7","v":"R1 - General Service"},0,0.6290804449193983,1.3165181985650052]
[{"$f":"'B3. Revenue From Current Rates'!A9","v":"R2 - Seasonal - Nov to Mar"},0,0.7157536892768529,1.4574788914096426]
[{"$f":"'B3. Revenue From Current Rates'!A8","v":"R2 - Seasonal - Apr to Oct"},0,0.7157536892768529,1.4574788914096426]
[{"$f":"'B3. Revenue From Current Rates'!A10","v":"R3 - Large Volume Contract"},0,0.23364795035659774,0.52767360203540403]
[{"$f":"'B3. Revenue From Current Rates'!A11","v":"R4 - Peaking - Apr to Dec"},0,0.65390841457756654,1.1178081991678068]
[{"$f":"'B3. Revenue From Current Rates'!A12","v":"R4 - Peaking - Jan to Mar"},0,0.65390841457756654,1.1178081991678068]
[{"$f":"'B3. Revenue From Current Rates'!A13","v":"R5 - Interruptible Peaking"},0,1.0374040844463637,1.5933804343618763]
[{"$f":"'B3. Revenue From Current Rates'!A14","v":"R6 - Alco Energy (IGPC)"}]

{"sheet":"D1a. Rate 1-Res Adjustment","index":8,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'B3. Revenue From Current Rates'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'B3. Revenue From Current Rates'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"D1a. Rate 1-Res Adjustment"}]
[]
[null,"Current Rate","Price Cap","Price Cap Adjust","Adjusted Rates","Billing Determinants","Annual Revenue","Balanced Rates","Annual Revenue"]
["Monthly Service Charge ($/month)",{"$f":"'B1. Current Distribution Rates'!B6","v":24},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B6*C6","v":0.62712242024450104},{"$f":"B6+D6","v":24.6271224202445},{"$f":"SUM('B2. Billing Determinants'!B6)","v":9449.9166666666661},{"$f":"E6*F6*12","v":2792691.0553333061},{"$f":"E6*1.15","v":28.321190783281175},{"$f":"F6*H6*12","v":3211594.7136333017}]
["Delivery All Volumes (¢/m3)",{"$f":"'B1. Current Distribution Rates'!C6","v":10.933},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B7*C7","v":0.28568039252221378},{"$f":"B7+D7","v":11.218680392522213},{"$f":"SUM('B2. Billing Determinants'!C6)+'B2. Billing Determinants'!D6","v":17151631.179402202},{"$f":"E7*F7/100","v":1924186.6841213212},{"$f":"ROUND(I7/F7*100,4)","v":8.7763000000000009},{"$f":"G8-I6","v":1505283.0258213254}]
["Total",null,null,null,null,null,{"$f":"SUM(G6:G7)","v":4716877.739454627},null,{"$f":"I6+I7","v":4716877.739454627}]
[]
[null,null,null,null,null,null,null,"Revenue at Current Rates",{"$f":"'B3. Revenue From Current Rates'!I6","v":4596763.8368440429}]
[null,null,null,null,null,null,null,"Variance $",{"$f":"I8-I10","v":120113.90261058416}]
[null,null,null,null,null,null,null,"Variance %",{"$f":"I11/I10","v":2.6130100843520739E-2}]

{"sheet":"D1b. Rate 1-GS Adjustment","index":9,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'B3. Revenue From Current Rates'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'B3. Revenue From Current Rates'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"D1b. Rate 1-GS Adjustment"}]
[]
[null,"Current Rate","Price Cap","Price Cap Adjust","Adjusted Rates","Billing Determinants","Annual Revenue","Balanced Rates","Annual Revenue"]
["Monthly Service Charge ($/month)",{"$f":"'B1. Current Distribution Rates'!B7","v":23.5},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B6*C6","v":0.61405736982274062},{"$f":"B6+D6","v":24.114057369822742},{"$f":"'B2. Billing Determinants'!B7","v":748},{"$f":"E6*F6*12","v":216447.77895152895},{"$f":"E6*1.15","v":27.73116597529615},{"$f":"F6*H6*12","v":248914.94579425827}]
["Delivery First 1,000 m3 (¢/m3)",{"$f":"'B1. Current Distribution Rates'!C7","v":12.058199999999999},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B7*C7","v":0.31508198199134341},{"$f":"B7+D7","v":12.373281981991342},{"$f":"'B2. Billing Determinants'!C7","v":3902413.7591924006},{"$f":"E7*F7/100","v":482856.65852890431},{"$f":"I7/F7*100","v":12.01157806287954},{"$f":"G7/(G7+G8)*(G9-I6)","v":468741.47502194718}]
["Delivery Over 1,000 m3 (¢/m3)",{"$f":"'B1. Current Distribution Rates'!D7","v":9.6275999999999993},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B8*C8","v":0.25157015888108158},{"$f":"B8+D8","v":9.879170158881081},{"$f":"'B2. Billing Determinants'!D7","v":6354688.0560102919},{"$f":"E8*F8/100","v":627790.44611934898},{"$f":"I8/F8*100","v":9.590375757424745},{"$f":"G8/(G7+G8)*(G9-I6)","v":609438.4627835768}]
["Total",null,null,null,null,null,{"$f":"SUM(G6:G8)","v":1327094.8835997824},null,{"$f":"I6+I7+I8","v":1327094.8835997824}]
[]
[null,null,null,null,null,null,null,"Revenue at Current Rates",{"$f":"'B3. Revenue From Current Rates'!I7","v":1293300.8031913848}]
[null,null,null,null,null,null,null,"Variance $",{"$f":"I9-I11","v":33794.080408397596}]
[null,null,null,null,null,null,null,"Variance %",{"$f":"I12/I11","v":2.6130100843521006E-2}]

{"sheet":"D2. Rate 2 Adjustment","index":10,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"D2. Rate 2 Adjustment"}]
[]
[null,"Current Rate","Price Cap","Price Cap Adjust","Adjusted Rates","Billing Determinants","Annual Revenue"]
["Monthly Service Charge ($/month)",{"$f":"'B1. Current Distribution Rates'!B9","v":23.48},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B6*(C6)","v":0.61353476780587024},{"$f":"B6+D6","v":24.09353476780587},{"$f":"'B2. Billing Determinants'!B8","v":51},{"$f":"E6*F6*12","v":14745.243277897192}]
["Delivery First 1,000 m3 - Apr to Oct (¢/m3)",{"$f":"'B1. Current Distribution Rates'!C8","v":17.003900000000002},2.6130100843520878E-2,{"$f":"B7*(C7)","v":0.4443136217331447},{"$f":"B7+D7","v":17.448213621733146},{"$f":"'B2. Billing Determinants'!C8","v":72880.949514833032},{"$f":"E7*F7/100","v":12716.423760895554}]
["Delivery Next 24,000 m3 - Apr to Oct (¢/m3)",{"$f":"'B1. Current Distribution Rates'!E8","v":7.6086999999999998},2.6130100843520878E-2,0.19881609828809729,7.8075160982880973,{"$f":"'B2. Billing Determinants'!E8","v":608763.05796371331},{"$f":"E8*F8/100","v":47529.273750947817}]
["Delivery Over 25,000 m3 - Apr to Oct (¢/m3)",{"$f":"'B1. Current Distribution Rates'!F8","v":5.5015999999999998},2.6130100843520878E-2,0.14375736280071447,5.6453573628007145,{"$f":"'B2. Billing Determinants'!F8","v":116298.64825439804},6565.4743020673641]
["Delivery First 1,000 m3 - Nov to Mar (¢/m3)",{"$f":"'B1. Current Distribution Rates'!C9","v":22.075199999999999},2.6130100843520878E-2,0.576827202140892,22.652027202140889,{"$f":"'B2. Billing Determinants'!C9","v":56559.290548563396},12811.825880398483]
["Delivery Next 24,000 m3 - Nov to Mar (¢/m3)",{"$f":"'B1. Current Distribution Rates'!E9","v":14.2095},2.6130100843520878E-2,0.37129566793600993,14.580795667936011,{"$f":"'B2. Billing Determinants'!E9","v":225221.05703939957},32839.022128080462]
["Delivery Over 25,000 m3 - Nov to Mar (¢/m3)",{"$f":"'B1. Current Distribution Rates'!F9","v":15.4831},2.6130100843520878E-2,0.40457496437031809,15.887674964370319,{"$f":"'B2. Billing Determinants'!F9","v":14886.597061067203},2365.1341543178619]
["Total",null,null,null,null,null,{"$f":"SUM(G6:G12)","v":129572.39725460472}]
[]
[null,null,null,null,null,"Revenue at Current Rates",{"$f":"'B3. Revenue From Current Rates'!I8+'B3. Revenue From Current Rates'!I9","v":126272.87431495376}]
[null,null,null,null,null,"Variance $",{"$f":"G13-G15","v":3299.522939650953}]
[null,null,null,null,null,"Variance %",{"$f":"G16/G15","v":2.6130100843520673E-2}]

{"sheet":"D3. Rate 3 Adjustment","index":11,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"D3. Rate 3 Adjustment"}]
[]
[null,"Current Rate","Price Cap","Price Cap Adjust","Adjusted Rates","Billing Determinants","Annual Revenue"]
["Monthly Service Charge ($/month)",{"$f":"'B1. Current Distribution Rates'!B10","v":233.68},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"C6*B6","v":6.1060819651139591},{"$f":"B6+D6","v":239.78608196511396},{"$f":"'B2. Billing Determinants'!B10","v":5},{"$f":"F6*E6*12","v":14387.164917906837}]
["Delivery Firm (¢/m3)",{"$f":"'B1. Current Distribution Rates'!G10","v":1.7539},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"C7*B7","v":4.5829583869451268E-2},{"$f":"B7+D7","v":1.7997295838694514},{"$f":"'B2. Billing Determinants'!G10","v":2875098.0647073556},{"$f":"F7*E7/100","v":51743.990435796346}]
["Demand Firm  (¢/CD/month)",{"$f":"'B1. Current Distribution Rates'!H10","v":33.997700000000002},{"$f":"PCA","v":2.6130100843520878E-2},0.88836332944776986,34.886063329447772,{"$f":"'B2. Billing Determinants'!H10","v":581467.19999999995},{"$f":"F8*E8/100","v":202851.0156319667}]
["Total",null,null,null,null,null,{"$f":"SUM(G2:G8)","v":268982.17098566989}]
[]
[null,null,null,null,null,"Revenue at Current Rates",{"$f":"'B3. Revenue From Current Rates'!I10","v":262132.61921130228}]
[null,null,null,null,null,"Variance $",{"$f":"G9-G11","v":6849.5517743676028}]
[null,null,null,null,null,"Variance %",{"$f":"G12/G11","v":2.6130100843520937E-2}]

{"sheet":"D4. Rate 4 Adjustment","index":12,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"D4. Rate 4 Adjustment"}]
[]
[null,"Current Rate","Price Cap","Price Cap Adjust","Adjusted Rates","Billing Determinants","Annual Revenue"]
["Monthly Service Charge ($/month)",{"$f":"'B1. Current Distribution Rates'!B11","v":23.83},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B6*C6","v":0.62268030310110245},{"$f":"B6+D6","v":24.452680303101101},{"$f":"'B2. Billing Determinants'!B11","v":44},{"$f":"F6*E6*12","v":12911.015200037382}]
["Delivery First 1,000 m3 - Apr To Dec (¢/m3)",{"$f":"'B1. Current Distribution Rates'!C11","v":19.2608},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B7*C7","v":0.50328664632688691},{"$f":"B7+D7","v":19.764086646326888},{"$f":"'B2. Billing Determinants'!C11","v":122156.61863743844},{"$f":"F7*E7/100","v":24143.139951726433}]
["Delivery Over 1,000 m3 - Apr To Dec (¢/m3)",{"$f":"'B1. Current Distribution Rates'!D11","v":10.8506},{"$f":"PCA","v":2.6130100843520878E-2},0.28352727221270763,11.134127272212707,{"$f":"'B2. Billing Determinants'!D11","v":1338189.9840132229},{"$f":"F8*E8/100","v":148995.7759640351}]
["Delivery First 1,000 m3 - Jan To Mar (¢/m3)",{"$f":"'B1. Current Distribution Rates'!C12","v":25.261399999999998},{"$f":"PCA","v":2.6130100843520878E-2},0.66008292944851832,25.921482929448516,{"$f":"'B2. Billing Determinants'!C12","v":23320.891740832158},6045.1209715949772]
["Delivery Over 1,000 m3 - Jan To Mar (¢/m3)",{"$f":"'B1. Current Distribution Rates'!D12","v":18.951699999999999},{"$f":"PCA","v":2.6130100843520878E-2},0.49520983215615461,19.446909832156152,{"$f":"'B2. Billing Determinants'!D12","v":4721.2958155757824},918.14614016438384]
["Total",null,null,null,null,null,{"$f":"SUM(G4:G10)","v":193013.19822755826}]
[]
[null,null,null,null,null,"Revenue at Current Rates",{"$f":"'B3. Revenue From Current Rates'!I11+'B3. Revenue From Current Rates'!I12","v":188098.17397315757}]
[null,null,null,null,null,"Variance $",{"$f":"G11-G13","v":4915.0242544006906}]
[null,null,null,null,null,"Variance %",{"$f":"G14/G13","v":2.6130100843520607E-2}]

{"sheet":"D5. Rate 5 Adjustment","index":13,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"D5. Rate 5 Adjustment"}]
[]
[null,"Current Rate","Price Cap","Price Cap Adjust","Adjusted Rates","Billing Determinants","Annual Revenue"]
["Monthly Service Charge ($/month)",{"$f":"'B1. Current Distribution Rates'!B13","v":196.22},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B6*C6","v":5.1272483875156665},{"$f":"B6+D6","v":201.34724838751566},{"$f":"'B2. Billing Determinants'!B13","v":4},{"$f":"E6*F6*12","v":9664.6679226007509}]
["Delivery Firm (¢/m3)",{"$f":"'B1. Current Distribution Rates'!G13","v":5.7032999999999996},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B7*C7","v":0.14902780414085262},{"$f":"B7+D7","v":5.8523278041408524},{"$f":"'B2. Billing Determinants'!G13","v":503962.3},{"$f":"E7*F7/100","v":29493.525805287733}]
["Total",null,null,null,null,null,{"$f":"SUM(G1:G7)","v":39158.193727888487}]
[]
[null,null,null,null,null,"Revenue at Current Rates",{"$f":"'B3. Revenue From Current Rates'!I13","v":38161.041855899995}]
[null,null,null,null,null,"Variance $",{"$f":"G8-G10","v":997.15187198849162}]
[null,null,null,null,null,"Variance %",{"$f":"G11/G10","v":2.6130100843520972E-2}]

{"sheet":"D6. Rate 6 Adjustment","index":14,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"D6. Rate 6 Adjustment"}]
[]
[null,"Current Rate","Price Cap","Price Cap Adjust","Adjusted Rates","Billing Determinants","Annual Revenue"]
["Monthly Service Charge ($/month)",{"$f":"'B1. Current Distribution Rates'!B14","v":71540.350000000006},{"$f":"PCA","v":2.6130100843520878E-2},{"$f":"B6*C6","v":1869.3565598807791},{"$f":"B6+D6","v":73409.706559880782},{"$f":"'B2. Billing Determinants'!B14","v":1},{"$f":"E6*F6*12","v":880916.47871856939}]
["Total",null,null,null,null,null,{"$f":"G6","v":880916.47871856939}]
[]
[null,null,null,null,null,"Revenue at Current Rates",{"$f":"'B3. Revenue From Current Rates'!I14","v":858484.20000000007}]
[null,null,null,null,null,"Variance $",{"$f":"G7-G9","v":22432.278718569316}]
[null,null,null,null,null,"Variance %",{"$f":"G10/G9","v":2.613010084352084E-2}]

{"sheet":"E1. Proposed Dist Rates ","index":15,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"E1. Proposed Dist Rates "}]
[]
["Rate Class","Monthly Service Charge\n($) (1)","Delivery\nFirst 1,000 m3\n(₵)","Delivery\nOver 1,000 m3\n(₵)","Delivery\nNext 24,000 m3\n(₵)","Delivery\nOver 25,000 m3\n(₵)","Delivery - Firm\n(₵)","Demand - Firm\n(₵)","Delivery - Int - Lower\n(₵)","Delivery - Int - Upper\n(₵)"]
[{"$f":"'B1. Current Distribution Rates'!A6","v":"R1 - Residential"},{"$f":"'D1a. Rate 1-Res Adjustment'!H6","v":28.321190783281175},{"$f":"'D1a. Rate 1-Res Adjustment'!H7","v":8.7763000000000009},{"$f":"C6","v":8.7763000000000009}]
["R1 - GS",{"$f":"'D1b. Rate 1-GS Adjustment'!H6","v":27.73116597529615},{"$f":"'D1b. Rate 1-GS Adjustment'!H7","v":12.01157806287954},{"$f":"'D1b. Rate 1-GS Adjustment'!H8","v":9.590375757424745}]
[{"$f":"'B1. Current Distribution Rates'!A8","v":"R2 - Seasonal - Apr to Oct"},{"$f":"'D2. Rate 2 Adjustment'!E6","v":24.09353476780587},{"$f":"'D2. Rate 2 Adjustment'!E7","v":17.448213621733146},null,{"$f":"'D2. Rate 2 Adjustment'!E8","v":7.8075160982880973},{"$f":"'D2. Rate 2 Adjustment'!E9","v":5.6453573628007145}]
[{"$f":"'B1. Current Distribution Rates'!A9","v":"R2 - Seasonal - Nov to Mar"},{"$f":"B8","v":24.09353476780587},{"$f":"'D2. Rate 2 Adjustment'!E10","v":22.652027202140889},null,{"$f":"'D2. Rate 2 Adjustment'!E11","v":14.580795667936011},{"$f":"'D2. Rate 2 Adjustment'!E12","v":15.887674964370319}]
[{"$f":"'B1. Current Distribution Rates'!A10","v":"R3 - Large Volume Contract"},{"$f":"'D3. Rate 3 Adjustment'!E6","v":239.78608196511396},null,null,null,null,{"$f":"'D3. Rate 3 Adjustment'!E7","v":1.7997295838694514},{"$f":"'D3. Rate 3 Adjustment'!E8","v":34.886063329447772},{"$f":"'B1. Current Distribution Rates'!I10*(1+PCA)","v":6.6128954348860702},{"$f":"'B1. Current Distribution Rates'!J10*(1+PCA)","v":10.085217083130461}]
[{"$f":"'B1. Current Distribution Rates'!A11","v":"R4 - Peaking - Apr to Dec"},{"$f":"'D4. Rate 4 Adjustment'!E6","v":24.452680303101101},{"$f":"'D4. Rate 4 Adjustment'!E7","v":19.764086646326888},{"$f":"'D4. Rate 4 Adjustment'!E8","v":11.134127272212707}]
[{"$f":"'B1. Current Distribution Rates'!A12","v":"R4 - Peaking - Jan to Mar"},{"$f":"B11","v":24.452680303101101},{"$f":"'D4. Rate 4 Adjustment'!E9","v":25.921482929448516},{"$f":"'D4. Rate 4 Adjustment'!E10","v":19.446909832156152}]
[{"$f":"'B1. Current Distribution Rates'!A13","v":"R5 - Interruptible Peaking"},{"$f":"'D5. Rate 5 Adjustment'!E6","v":201.34724838751566},null,null,null,null,{"$f":"'D5. Rate 5 Adjustment'!E7","v":5.8523278041408524},-2,{"$f":"'B1. Current Distribution Rates'!I13*(1+PCA)","v":4.1116007010699036},{"$f":"'B1. Current Distribution Rates'!J13*(1+PCA)","v":7.5929522942017176}]
[{"$f":"'B1. Current Distribution Rates'!A14","v":"R6 - Alco Energy (IGPC)"},{"$f":"'D6. Rate 6 Adjustment'!E6","v":73409.706559880782}]
["1 Bill 32 charge excluded"]
["2 Placeholder rate for average customer"]

{"sheet":"E2. Revenue From Proposed Rates","index":16,"n_rows":15,"n_cols":13,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"E2. Revenue From Proposed Rates"}]
[]
[{"$f":"'B2. Billing Determinants'!A5","v":"Rate Class"},{"$f":"'B2. Billing Determinants'!B5","v":"Monthly  Service Charge"},{"$f":"'B2. Billing Determinants'!C5","v":"Delivery \n First 1,000 m3"},{"$f":"'B2. Billing Determinants'!D5","v":"Delivery\n Over 1,000 m3"},{"$f":"'B2. Billing Determinants'!E5","v":"Delivery\nNext 24,000 m3"},{"$f":"'B2. Billing Determinants'!F5","v":"Delivery\nOver 25,000 m3"},{"$f":"'B2. Billing Determinants'!G5","v":"Delivery - Firm"},{"$f":"'B2. Billing Determinants'!H5","v":"Demand - Firm"},"Proposed Rates",null,"Current Rates","Variance $","Variance %"]
[{"$f":"'B2. Billing Determinants'!A6","v":"R1 - Residential"},{"$f":"'E1. Proposed Dist Rates '!B6*'B2. Billing Determinants'!B6*12","v":3211594.7136333017},{"$f":"('E1. Proposed Dist Rates '!C6*'B2. Billing Determinants'!C6)/100","v":1495200.7733988422},{"$f":"('E1. Proposed Dist Rates '!D6*'B2. Billing Determinants'!D6)/100","v":10077.833799033371},null,null,null,null,{"$f":"SUM(B6:H6)","v":4716873.3208311768},null,{"$f":"'B3. Revenue From Current Rates'!I6","v":4596763.8368440429},{"$f":"I6-K6","v":120109.48398713395},{"$f":"L6/K6","v":2.6129139596955321E-2}]
[{"$f":"'B2. Billing Determinants'!A7","v":"R1 - General Service"},{"$f":"'E1. Proposed Dist Rates '!B7*'B2. Billing Determinants'!B7*12","v":248914.94579425827},{"$f":"('E1. Proposed Dist Rates '!C7*'B2. Billing Determinants'!C7)/100","v":468741.47502194718},{"$f":"('E1. Proposed Dist Rates '!D7*'B2. Billing Determinants'!D7)/100","v":609438.4627835768},null,null,null,null,{"$f":"SUM(B7:H7)","v":1327094.8835997824},null,{"$f":"'B3. Revenue From Current Rates'!I7","v":1293300.8031913848},{"$f":"I7-K7","v":33794.080408397596},{"$f":"L7/K7","v":2.6130100843521006E-2}]
[{"$f":"'B2. Billing Determinants'!A8","v":"R2 - Seasonal - Apr to Oct"},{"$f":"'E1. Proposed Dist Rates '!B8*'B2. Billing Determinants'!B8*5","v":6143.8513657904969},{"$f":"('E1. Proposed Dist Rates '!C8*'B2. Billing Determinants'!C8)/100","v":12716.423760895554},null,{"$f":"('E1. Proposed Dist Rates '!E8*'B2. Billing Determinants'!E8)/100","v":47529.273750947817},{"$f":"('E1. Proposed Dist Rates '!F8*'B2. Billing Determinants'!F8)/100","v":6565.4743020673641},null,null,72955.023179701238,null,{"$f":"'B3. Revenue From Current Rates'!I8","v":71097.244998201713},1857.7781814995251,2.6130100843520934E-2]
[{"$f":"'B2. Billing Determinants'!A9","v":"R2 - Seasonal - Nov to Mar"},{"$f":"'E1. Proposed Dist Rates '!B9*'B2. Billing Determinants'!B9*7","v":8601.3919121066956},{"$f":"('E1. Proposed Dist Rates '!C9*'B2. Billing Determinants'!C9)/100","v":12811.825880398483},null,{"$f":"('E1. Proposed Dist Rates '!E9*'B2. Billing Determinants'!E9)/100","v":32839.022128080462},{"$f":"('E1. Proposed Dist Rates '!F9*'B2. Billing Determinants'!F9)/100","v":2365.1341543178619},null,null,{"$f":"SUM(B9:H9)","v":56617.374074903506},null,{"$f":"'B3. Revenue From Current Rates'!I9","v":55175.629316752049},1441.7447581514571,2.6130100843520861E-2]
[{"$f":"'B2. Billing Determinants'!A10","v":"R3 - Large Volume Contract"},{"$f":"'E1. Proposed Dist Rates '!B10*'B2. Billing Determinants'!B10*12","v":14387.164917906837},null,null,null,null,{"$f":"('E1. Proposed Dist Rates '!G10*'B2. Billing Determinants'!G10)/100","v":51743.990435796346},{"$f":"('E1. Proposed Dist Rates '!H10*'B2. Billing Determinants'!H10)/100","v":202851.0156319667},268982.17098566989,null,{"$f":"'B3. Revenue From Current Rates'!I10","v":262132.61921130228},6849.5517743676028,2.6130100843520937E-2]
[{"$f":"'B2. Billing Determinants'!A11","v":"R4 - Peaking - Apr to Dec"},{"$f":"'E1. Proposed Dist Rates '!B11*'B2. Billing Determinants'!B11*9","v":9683.2614000280355},{"$f":"('E1. Proposed Dist Rates '!C11*'B2. Billing Determinants'!C11)/100","v":24143.139951726433},{"$f":"('E1. Proposed Dist Rates '!D11*'B2. Billing Determinants'!D11)/100","v":148995.7759640351},null,null,null,null,182822.17731578957,null,{"$f":"'B3. Revenue From Current Rates'!I11","v":178166.66440785851},4655.5129079310573,2.6130100843520722E-2]
[{"$f":"'B2. Billing Determinants'!A12","v":"R4 - Peaking - Jan to Mar"},{"$f":"'E1. Proposed Dist Rates '!B12*'B2. Billing Determinants'!B12*3","v":3227.7538000093455},{"$f":"('E1. Proposed Dist Rates '!C12*'B2. Billing Determinants'!C12)/100","v":6045.1209715949772},{"$f":"('E1. Proposed Dist Rates '!D12*'B2. Billing Determinants'!D12)/100","v":918.14614016438384},null,null,null,null,10191.020911768706,null,{"$f":"'B3. Revenue From Current Rates'!I12","v":9931.5095652990494},259.51134646965693,2.6130100843520934E-2]
[{"$f":"'B2. Billing Determinants'!A13","v":"R5 - Interruptible Peaking"},{"$f":"'E1. Proposed Dist Rates '!B13*'B2. Billing Determinants'!B13*12","v":9664.6679226007509},null,null,null,null,{"$f":"('E1. Proposed Dist Rates '!G13*'B2. Billing Determinants'!G13)/100","v":29493.525805287733},null,39158.193727888487,null,{"$f":"'B3. Revenue From Current Rates'!I13","v":38161.041855899995},997.15187198849162,2.6130100843520972E-2]
[{"$f":"'B2. Billing Determinants'!A14","v":"R6 - Alco Energy (IGPC)"},{"$f":"'E1. Proposed Dist Rates '!B14*'B2. Billing Determinants'!B14*12","v":880916.47871856939},null,null,null,null,null,null,880916.47871856939,null,{"$f":"'B3. Revenue From Current Rates'!I14","v":858484.20000000007},22432.278718569316,2.613010084352084E-2]
["Total",{"$f":"SUM(B6:B14)","v":4393134.2294645719},2019658.7589854049,769430.21868680965,80368.295879028272,8930.6084563852255,81237.516241084086,202851.0156319667,7555610.6433452498,null,{"$f":"SUM(K6:K14)","v":7363213.5493907416},192397.09395450819,2.6129500749089072E-2]

{"sheet":"F1. Proposed Rate Riders","index":17,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"F1. Proposed Rate Riders"}]
[]
["Rate Class","REDA","PGTVA","UFGVA"]
[null,"$ per month","cents / m3","cents / m3"]
[{"$f":"'B3. Revenue From Current Rates'!A6","v":"R1 - Residential"},0.06,0.32409429350717806,0.42698042576896433]
[{"$f":"'B3. Revenue From Current Rates'!A7","v":"R1 - General Service"},0.06,{"$f":"C7","v":0.32409429350717806},{"$f":"D7","v":0.42698042576896433}]
[{"$f":"'B3. Revenue From Current Rates'!A9","v":"R2 - Seasonal - Nov to Mar"},0.06,{"$f":"C8","v":0.32409429350717806},{"$f":"D8","v":0.42698042576896433}]
[{"$f":"'B3. Revenue From Current Rates'!A8","v":"R2 - Seasonal - Apr to Oct"},0.06,{"$f":"C9","v":0.32409429350717806},0.42698042576896433]
[{"$f":"'B3. Revenue From Current Rates'!A10","v":"R3 - Large Volume Contract"},0.06,{"$f":"C10","v":0.32409429350717806},0.42698042576896433]
[{"$f":"'B3. Revenue From Current Rates'!A11","v":"R4 - Peaking - Apr to Dec"},0.06,0.32409429350717806,0.42698042576896433]
[{"$f":"'B3. Revenue From Current Rates'!A12","v":"R4 - Peaking - Jan to Mar"},0.06,0.32409429350717806,0.42698042576896433]
[{"$f":"'B3. Revenue From Current Rates'!A13","v":"R5 - Interruptible Peaking"},0.06,0.32409429350717806,0.42698042576896433]
[{"$f":"'B3. Revenue From Current Rates'!A14","v":"R6 - Alco Energy (IGPC)"}]

{"sheet":"G1. R1-R Bill Impact","index":18,"n_rows":80,"n_cols":8,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"G1. R1-R Bill Impact"}]
[]
[{"$f":"'For Bill Impact(HideBeforeFile)'!C6","v":"R1 - Residential"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1815.0034317130351},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":24},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":28.321190783281175},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":10.933},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":8.7763000000000009},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1802.851991546401},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":10.933},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":8.7763000000000009},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12.151440166634021},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1815.0034317130351},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.6290804449193983},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1815.0034317130351},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.3165181985650052},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1815.0034317130351},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B7*$D7/100","v":328.09817035076537},{"$f":"C7*$D7/100","v":328.09817035076537},{"$f":"C20-B20","v":0},{"$f":"IFERROR(D20/B20,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A8<>\"\",A8,\"\")","v":"Monthly Service Charge"},{"$f":"B8*$D8","v":288},{"$f":"C8*$D8","v":339.85428939937412},{"$f":"IFERROR(C23-B23,\"\")","v":51.854289399374125},{"$f":"IFERROR(D23/B23,\"\")","v":0.18004961597004904},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A9<>\"\",A9,\"\")","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"IFERROR(B9*$D9/100,\"\")","v":197.10580823576802},{"$f":"IFERROR(C9*$D9/100,\"\")","v":158.2236993340868},{"$f":"IFERROR(C25-B25,\"\")","v":-38.882108901681221},{"$f":"IFERROR(D25/B25,\"\")","v":-0.19726516052318663},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"IF(A10<>\"\",A10,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"IFERROR(B10*$D10/100,\"\")","v":1.3285169534180974},{"$f":"IFERROR(C10*$D10/100,\"\")","v":1.0664468433443017},{"$f":"IFERROR(C26-B26,\"\")","v":-0.26207011007379566},{"$f":"IFERROR(D26/B26,\"\")","v":-0.19726516052318649},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
["Total Distribution",{"$f":"SUM(B23:B26)","v":486.4343251891861},{"$f":"SUM(C23:C26)","v":499.14443557680522},{"$f":"SUM(D23:D26)","v":12.710110387619109},{"$f":"IF(ISERROR(D27/B27),0,D27/B27)","v":2.6129139596955536E-2}]
[]
["Bill 32",12,12,{"$f":"IFERROR(C29-B29,\"\")","v":0},{"$f":"IFERROR(D29/B29,\"\")","v":0}]
[{"$f":"IF(A11<>\"\",A11,\"\")","v":"Transportation"},{"$f":"IFERROR(B11*$D11/100,\"\")","v":52.926961638262412},{"$f":"IFERROR(C11*$D11/100,\"\")","v":52.926961638262412},{"$f":"IFERROR(C30-B30,\"\")","v":0},{"$f":"IFERROR(D30/B30,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A12","v":"REDA"},{"$f":"B12*$D12","v":0},{"$f":"C12*$D12","v":0.72},{"$f":"IFERROR(C33-B33,\"\")","v":0.72},{"$f":"IFERROR(D33/B33,\"\")","v":""},null,null,{"$f":"H12","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B13*$D13/100,\"\")","v":11.417831663522708},{"$f":"IFERROR(C13*$D13/100,\"\")","v":5.8823225491413984},-5.53550911438131,-0.48481264022011833,null,null,"PGTVA"]
["UFGVA",{"$f":"IFERROR(B14*$D14/100,\"\")","v":23.894850483081473},{"$f":"IFERROR(C14*$D14/100,\"\")","v":7.7497093804496311},-16.145141102631843,-0.67567449790335621,null,null,"UFGVA"]
[0,{"$f":"B15*$D15","v":0},{"$f":"C15*$D15","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B16*$D16/100,\"\")","v":0},{"$f":"IFERROR(C16*$D16/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B17*$D17","v":0},{"$f":"C17*$D17","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B33:B38)","v":35.312682146604182},{"$f":"SUM(C33:C38)","v":14.352031929591028},{"$f":"SUM(D33:D38)","v":-20.960650217013153},{"$f":"IF(ISERROR(D39/B39),0,D39/B39)","v":-0.59357287362066946}]
[]
["Total Bill",{"$f":"B20+B27+B29+B30+B39","v":914.772139324818},{"$f":"C20+C27+C29+C30+C39","v":906.52159949542397},{"$f":"D20+D27+D29+D30+D39","v":-8.2505398293940448},{"$f":"IFERROR(D41/B41,\"\")","v":-9.0192294613210093E-3}]
[]
["R1 - Residential - Bottom 10 Percentile"]
[{"$f":"A5","v":"R1 - Residential"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},608.45045977011512,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":24},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":28.321190783281175},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":10.933},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":8.7763000000000009},{"$f":"D46","v":608.45045977011512},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":10.933},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":8.7763000000000009},0,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"D46","v":608.45045977011512},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.6290804449193983},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"D46","v":608.45045977011512},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.3165181985650052},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"D46","v":608.45045977011512},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"D46","v":608.45045977011512},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B46*$D46/100","v":109.98958961264373},{"$f":"C46*$D46/100","v":109.98958961264373},{"$f":"C59-B59","v":0},{"$f":"IFERROR(D59/B59,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A47<>\"\",A47,\"\")","v":"Monthly Service Charge"},{"$f":"B47*$D47","v":288},{"$f":"C47*$D47","v":339.85428939937412},{"$f":"IFERROR(C62-B62,\"\")","v":51.854289399374125},{"$f":"IFERROR(D62/B62,\"\")","v":0.18004961597004904},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A48<>\"\",A48,\"\")","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"IFERROR(B48*$D48/100,\"\")","v":66.521888766666692},{"$f":"IFERROR(C48*$D48/100,\"\")","v":53.399437700804619},{"$f":"IFERROR(C64-B64,\"\")","v":-13.122451065862073},{"$f":"IFERROR(D64/B64,\"\")","v":-0.19726516052318666},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"IF(A49<>\"\",A49,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"IFERROR(B49*$D49/100,\"\")","v":0},{"$f":"IFERROR(C49*$D49/100,\"\")","v":0},{"$f":"IFERROR(C65-B65,\"\")","v":0},{"$f":"IFERROR(D65/B65,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
["Total Distribution",{"$f":"SUM(B62:B65)","v":354.52188876666668},{"$f":"SUM(C62:C65)","v":393.25372710017876},{"$f":"SUM(D62:D65)","v":38.731838333512052},{"$f":"IF(ISERROR(D66/B66),0,D66/B66)","v":0.10925090822531393}]
[]
["Bill 32",12,12,{"$f":"IFERROR(C68-B68,\"\")","v":0},{"$f":"IFERROR(D68/B68,\"\")","v":0}]
[{"$f":"IF(A50<>\"\",A50,\"\")","v":"Transportation"},{"$f":"IFERROR(B50*$D50/100,\"\")","v":17.742905374367137},{"$f":"IFERROR(C50*$D50/100,\"\")","v":17.742905374367137},{"$f":"IFERROR(C69-B69,\"\")","v":0},{"$f":"IFERROR(D69/B69,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A51","v":"REDA"},{"$f":"B51*$D51","v":0},{"$f":"C51*$D51","v":0.72},{"$f":"IFERROR(C72-B72,\"\")","v":0.72},{"$f":"IFERROR(D72/B72,\"\")","v":""},null,null,{"$f":"H51","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B52*$D52/100,\"\")","v":3.8276428594359646},{"$f":"IFERROR(C52*$D52/100,\"\")","v":1.9719532189331312},-1.8556896405028334,-0.48481264022011833,null,null,"PGTVA"]
["UFGVA",{"$f":"IFERROR(B53*$D53/100,\"\")","v":8.0103610321260117},{"$f":"IFERROR(C53*$D53/100,\"\")","v":2.5979643637196586},-5.4123966684063536,-0.67567449790335621,null,null,"UFGVA"]
[0,{"$f":"B54*$D54","v":0},{"$f":"C54*$D54","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B55*$D55/100,\"\")","v":0},{"$f":"IFERROR(C55*$D55/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B56*$D56","v":0},{"$f":"C56*$D56","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B72:B77)","v":11.838003891561977},{"$f":"SUM(C72:C77)","v":5.2899175826527891},{"$f":"SUM(D72:D77)","v":-6.5480863089091867},{"$f":"IF(ISERROR(D78/B78),0,D78/B78)","v":-0.55314108433235132}]
[]
["Total Bill",{"$f":"B59+B66+B68+B69+B78","v":506.09238764523951},{"$f":"C59+C66+C68+C69+C78","v":538.27613966984245},{"$f":"D59+D66+D68+D69+D78","v":32.183752024602867},{"$f":"IFERROR(D80/B80,\"\")","v":6.3592641996352298E-2}]

{"sheet":"G1. R1-GS Bill Impact","index":19,"n_rows":80,"n_cols":8,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"G1. R1-GS Bill Impact"}]
[]
[{"$f":"'For Bill Impact(HideBeforeFile)'!C7","v":"R1 - General Service"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":13712.702961500925},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":23.5},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":27.73116597529615},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12.058199999999999},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12.01157806287954},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5217.1306941074872},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":9.6275999999999993},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":9.590375757424745},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":8495.5722673934379},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":13712.702961500925},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.6290804449193983},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":13712.702961500925},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.3165181985650052},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":13712.702961500925},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B7*$D7/100","v":2478.8453143505226},{"$f":"C7*$D7/100","v":2478.8453143505226},{"$f":"C20-B20","v":0},{"$f":"IFERROR(D20/B20,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A8<>\"\",A8,\"\")","v":"Monthly Service Charge"},{"$f":"B8*$D8","v":282},{"$f":"C8*$D8","v":332.7739917035538},{"$f":"IFERROR(C23-B23,\"\")","v":50.773991703553804},{"$f":"IFERROR(D23/B23,\"\")","v":0.18004961597004895},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A9<>\"\",A9,\"\")","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"IFERROR(B9*$D9/100,\"\")","v":629.09205335686897},{"$f":"IFERROR(C9*$D9/100,\"\")","v":626.65972596516997},{"$f":"IFERROR(C25-B25,\"\")","v":-2.4323273916990047},{"$f":"IFERROR(D25/B25,\"\")","v":-3.866409341399204E-3},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"IF(A10<>\"\",A10,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"IFERROR(B10*$D10/100,\"\")","v":817.91971561557057},{"$f":"IFERROR(C10*$D10/100,\"\")","v":814.75730318659998},{"$f":"IFERROR(C26-B26,\"\")","v":-3.1624124289705833},{"$f":"IFERROR(D26/B26,\"\")","v":-3.8664093413991562E-3},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
["Total Distribution",{"$f":"SUM(B23:B26)","v":1729.0117689724395},{"$f":"SUM(C23:C26)","v":1774.1910208553238},{"$f":"SUM(D23:D26)","v":45.179251882884216},{"$f":"IF(ISERROR(D27/B27),0,D27/B27)","v":2.6130100843520847E-2}]
[]
["Bill 32",12,12,{"$f":"IFERROR(C29-B29,\"\")","v":0},{"$f":"IFERROR(D29/B29,\"\")","v":0}]
[{"$f":"IF(A11<>\"\",A11,\"\")","v":"Transportation"},{"$f":"IFERROR(B11*$D11/100,\"\")","v":399.87346079850084},{"$f":"IFERROR(C11*$D11/100,\"\")","v":399.87346079850084},{"$f":"IFERROR(C30-B30,\"\")","v":0},{"$f":"IFERROR(D30/B30,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A12","v":"REDA"},{"$f":"B12*$D12","v":0},{"$f":"C12*$D12","v":0.72},{"$f":"IFERROR(C33-B33,\"\")","v":0.72},{"$f":"IFERROR(D33/B33,\"\")","v":""},null,null,{"$f":"H12","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B13*$D13/100,\"\")","v":86.263932800685524},{"$f":"IFERROR(C13*$D13/100,\"\")","v":44.442087783814301},-41.821845016871222,-0.48481264022011838,null,null,{"$f":"H13","v":"PGTVA"}]
["UFGVA",{"$f":"IFERROR(B14*$D14/100,\"\")","v":180.53023000332212},{"$f":"IFERROR(C14*$D14/100,\"\")","v":58.550557489450028},-121.97967251387209,-0.67567449790335621,null,null,"UFGVA"]
[0,{"$f":"B15*$D15","v":0},{"$f":"C15*$D15","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B16*$D16/100,\"\")","v":0},{"$f":"IFERROR(C16*$D16/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B17*$D17","v":0},{"$f":"C17*$D17","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B33:B38)","v":266.79416280400767},{"$f":"SUM(C33:C38)","v":103.71264527326433},{"$f":"SUM(D33:D38)","v":-163.08151753074333},{"$f":"IF(ISERROR(D39/B39),0,D39/B39)","v":-0.61126343926252347}]
[]
["Total Bill",{"$f":"B20+B27+B29+B30+B39","v":4886.524706925471},{"$f":"C20+C27+C29+C30+C39","v":4768.6224412776119},{"$f":"D20+D27+D29+D30+D39","v":-117.90226564785911},{"$f":"IFERROR(D41/B41,\"\")","v":-2.4128040421193628E-2}]
[]
["R1 - General Service - Bottom 10 Percentile"]
[{"$f":"A5","v":"R1 - General Service"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},1594,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":23.5},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":27.73116597529615},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12.058199999999999},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12.01157806287954},{"$f":"D46","v":1594},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":9.6275999999999993},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":9.590375757424745},0,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"D46","v":1594},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.6290804449193983},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"D46","v":1594},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.3165181985650052},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"D46","v":1594},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"D46","v":1594},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A44,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B46*$D46/100","v":288.14738},{"$f":"C46*$D46/100","v":288.14738},{"$f":"C59-B59","v":0},{"$f":"IFERROR(D59/B59,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A47<>\"\",A47,\"\")","v":"Monthly Service Charge"},{"$f":"B47*$D47","v":282},{"$f":"C47*$D47","v":332.7739917035538},{"$f":"IFERROR(C62-B62,\"\")","v":50.773991703553804},{"$f":"IFERROR(D62/B62,\"\")","v":0.18004961597004895},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A48<>\"\",A48,\"\")","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"IFERROR(B48*$D48/100,\"\")","v":192.207708},{"$f":"IFERROR(C48*$D48/100,\"\")","v":191.46455432229988},{"$f":"IFERROR(C64-B64,\"\")","v":-0.74315367770012131},{"$f":"IFERROR(D64/B64,\"\")","v":-3.8664093413991562E-3},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"IF(A49<>\"\",A49,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"IFERROR(B49*$D49/100,\"\")","v":0},{"$f":"IFERROR(C49*$D49/100,\"\")","v":0},{"$f":"IFERROR(C65-B65,\"\")","v":0},{"$f":"IFERROR(D65/B65,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
["Total Distribution",{"$f":"SUM(B62:B65)","v":474.20770800000003},{"$f":"SUM(C62:C65)","v":524.23854602585368},{"$f":"SUM(D62:D65)","v":50.030838025853683},{"$f":"IF(ISERROR(D66/B66),0,D66/B66)","v":0.10550405904801041}]
[]
["Bill 32",12,12,{"$f":"IFERROR(C68-B68,\"\")","v":0},{"$f":"IFERROR(D68/B68,\"\")","v":0}]
[{"$f":"IF(A50<>\"\",A50,\"\")","v":"Transportation"},{"$f":"IFERROR(B50*$D50/100,\"\")","v":46.482323601870227},{"$f":"IFERROR(C50*$D50/100,\"\")","v":46.482323601870227},{"$f":"IFERROR(C69-B69,\"\")","v":0},{"$f":"IFERROR(D69/B69,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A51","v":"REDA"},{"$f":"B51*$D51","v":0},{"$f":"C51*$D51","v":0.72},{"$f":"IFERROR(C72-B72,\"\")","v":0.72},{"$f":"IFERROR(D72/B72,\"\")","v":""},null,null,{"$f":"H51","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B52*$D52/100,\"\")","v":10.027542292015209},{"$f":"IFERROR(C52*$D52/100,\"\")","v":5.1660630385044177},-4.8614792535107911,-0.48481264022011844,null,null,"PGTVA"]
["UFGVA",{"$f":"IFERROR(B53*$D53/100,\"\")","v":20.985300085126184},{"$f":"IFERROR(C53*$D53/100,\"\")","v":6.8060679867572915},-14.179232098368892,-0.67567449790335621,null,null,"UFGVA"]
[0,{"$f":"B54*$D54","v":0},{"$f":"C54*$D54","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B55*$D55/100,\"\")","v":0},{"$f":"IFERROR(C55*$D55/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B56*$D56","v":0},{"$f":"C56*$D56","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B72:B77)","v":31.012842377141393},{"$f":"SUM(C72:C77)","v":12.692131025261709},{"$f":"SUM(D72:D77)","v":-18.320711351879684},{"$f":"IF(ISERROR(D78/B78),0,D78/B78)","v":-0.59074596030524806}]
[]
["Total Bill",{"$f":"B59+B66+B68+B69+B78","v":851.85025397901165},{"$f":"C59+C66+C68+C69+C78","v":883.5603806529856},{"$f":"D59+D66+D68+D69+D78","v":31.710126673973999},{"$f":"IFERROR(D80/B80,\"\")","v":3.7225001138234431E-2}]

{"sheet":"G2. R2 Bill Impact","index":20,"n_rows":109,"n_cols":8,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"G2. R2 Bill Impact"}]
[]
[{"$f":"'For Bill Impact(HideBeforeFile)'!C8","v":"R2 - Seasonal - Apr to Oct"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":15645.934426136166},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":23.48},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":24.09353476780587},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":7},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":17.003900000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":17.448213621733146},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1429.0382257810397},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":7.6086999999999998},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":7.8075160982880973},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":11936.530548308105},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5.5015999999999998},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5.6453573628007145},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2280.3656520470204},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 3"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":15645.934426136166},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":7},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.7157536892768529},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":15645.934426136166},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.4574788914096426},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":15645.934426136166},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":7},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":7},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":7},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B7*$D7/100","v":2828.3155662126351},{"$f":"C7*$D7/100","v":2828.3155662126351},{"$f":"C21-B21","v":0},{"$f":"IFERROR(D21/B21,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A8<>\"\",A8,\"\")","v":"Monthly Service Charge"},{"$f":"B8*$D8","v":164.36},{"$f":"C8*$D8","v":168.6547433746411},{"$f":"IFERROR(C24-B24,\"\")","v":4.2947433746410866},{"$f":"IFERROR(D24/B24,\"\")","v":2.6130100843520847E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A9<>\"\",A9,\"\")","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"IFERROR(B9*$D9/100,\"\")","v":242.99223087358223},249.34164237050103,{"$f":"IFERROR(C26-B26,\"\")","v":6.3494114969188047},{"$f":"IFERROR(D26/B26,\"\")","v":2.6130100843520854E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"IF(A10<>\"\",A10,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},908.21479982911876,931.94654413623186,{"$f":"IFERROR(C27-B27,\"\")","v":23.731744307113104},{"$f":"IFERROR(D27/B27,\"\")","v":2.6130100843520989E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"IF(A11<>\"\",A11,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},125.45659671301887,128.734790236615,{"$f":"IFERROR(C28-B28,\"\")","v":3.2781935235961299},{"$f":"IFERROR(D28/B28,\"\")","v":2.6130100843521013E-2},null,null,{"$f":"H11","v":"Dist. Vol. Rate Tier 3"}]
["Total Distribution",{"$f":"SUM(B24:B28)","v":1441.0236274157198},{"$f":"SUM(C24:C28)","v":1478.6777201179889},{"$f":"SUM(D24:D28)","v":37.654092702269125},{"$f":"IF(ISERROR(D29/B29),0,D29/B29)","v":2.6130100843520954E-2}]
[]
["Bill 32",{"$f":"1*D8","v":7},{"$f":"1*D8","v":7},{"$f":"IFERROR(C31-B31,\"\")","v":0},{"$f":"IFERROR(D31/B31,\"\")","v":0}]
[{"$f":"IF(A12<>\"\",A12,\"\")","v":"Transportation"},{"$f":"IFERROR(B12*$D12/100,\"\")","v":456.24804708237332},{"$f":"IFERROR(C12*$D12/100,\"\")","v":456.24804708237332},{"$f":"IFERROR(C32-B32,\"\")","v":0},{"$f":"IFERROR(D32/B32,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A13","v":"REDA"},{"$f":"B13*$D13","v":0},{"$f":"C13*$D13","v":0.42},{"$f":"IFERROR(C35-B35,\"\")","v":0.42},{"$f":"IFERROR(D35/B35,\"\")","v":""},null,null,{"$f":"H13","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B14*$D14/100,\"\")","v":111.98635287690681},{"$f":"IFERROR(C14*$D14/100,\"\")","v":50.707580640982357},-61.27877223592445,-0.54719857073371136,null,null,"PGTVA"]
["UFGVA",{"$f":"IFERROR(B15*$D15/100,\"\")","v":228.03619162472899},{"$f":"IFERROR(C15*$D15/100,\"\")","v":66.805077428249163},-161.23111419647984,-0.70704177721846939,null,null,"UFGVA"]
[0,{"$f":"B16*$D16","v":0},{"$f":"C16*$D16","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B17*$D17/100,\"\")","v":0},{"$f":"IFERROR(C17*$D17/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B18*$D18","v":0},{"$f":"C18*$D18","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B35:B40)","v":340.02254450163582},{"$f":"SUM(C35:C40)","v":117.93265806923152},{"$f":"SUM(D35:D40)","v":-222.08988643240428},{"$f":"IF(ISERROR(D41/B41),0,D41/B41)","v":-0.65316223886835778}]
[]
["Total Bill",{"$f":"B21+B29+B31+B32+B41","v":5072.6097852123639},{"$f":"C21+C29+C31+C32+C41","v":4888.1739914822283},{"$f":"D21+D29+D31+D32+D41","v":-184.43579373013517},{"$f":"IFERROR(D43/B43,\"\")","v":-3.6359152692525473E-2}]
[]
[{"$f":"'For Bill Impact(HideBeforeFile)'!C9","v":"R2 - Seasonal - Nov to Mar"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5816.9989146868656},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":23.48},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":24.09353476780587},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":22.075199999999999},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":22.652027202140889},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1109.0056970306548},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH($A$45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":14.2095},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":14.580795667936011},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":4416.0991576352853},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH($A$45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":15.4831},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":15.887674964370319},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":291.89406002092556},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"H28","v":"Dist. Vol. Rate Tier 3"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"D47","v":5816.9989146868656},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.7157536892768529},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"D47","v":5816.9989146868656},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.4574788914096426},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"D47","v":5816.9989146868656},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H56,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H57,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H57,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H57,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"D47","v":5816.9989146868656},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H57,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H58,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H58,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H58,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H58,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A45,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H58,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B47*$D47/100","v":1051.5388938079448},{"$f":"C47*$D47/100","v":1051.5388938079448},{"$f":"C61-B61","v":0},{"$f":"IFERROR(D61/B61,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A48<>\"\",A48,\"\")","v":"Monthly Service Charge"},{"$f":"B48*$D48","v":117.4},{"$f":"C48*$D48","v":120.46767383902935},{"$f":"IFERROR(C64-B64,\"\")","v":3.0676738390293394},{"$f":"IFERROR(D64/B64,\"\")","v":2.6130100843520777E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A49<>\"\",A49,\"\")","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"IFERROR(B49*$D49/100,\"\")","v":244.81522563091107},251.21227216467611,{"$f":"IFERROR(C66-B66,\"\")","v":6.3970465337650353},{"$f":"IFERROR(D66/B66,\"\")","v":2.6130100843520927E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"IF(A50<>\"\",A50,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},627.50560980418584,643.90239466824437,{"$f":"IFERROR(C67-B67,\"\")","v":16.396784864058532},{"$f":"IFERROR(D67/B67,\"\")","v":2.6130100843521024E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"IF(A51<>\"\",A51,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},45.194249207099929,46.375179496428665,{"$f":"IFERROR(C68-B68,\"\")","v":1.1809302893287352},{"$f":"IFERROR(D68/B68,\"\")","v":2.6130100843520892E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 3"}]
["Total Distribution",{"$f":"SUM(B64:B67)","v":989.72083543509689},{"$f":"SUM(C64:C67)","v":1015.5823406719499},{"$f":"SUM(D64:D67)","v":25.861505236852906},{"$f":"IF(ISERROR(D69/B69),0,D69/B69)","v":2.6130100843520972E-2}]
[]
["Bill 32",{"$f":"1*D48","v":5},{"$f":"1*D48","v":5},{"$f":"IFERROR(C71-B71,\"\")","v":0},{"$f":"IFERROR(D71/B71,\"\")","v":0}]
[{"$f":"IF(A52<>\"\",A52,\"\")","v":"Transportation"},{"$f":"IFERROR(B52*$D52/100,\"\")","v":169.62837261242336},{"$f":"IFERROR(C52*$D52/100,\"\")","v":169.62837261242336},{"$f":"IFERROR(C72-B72,\"\")","v":0},{"$f":"IFERROR(D72/B72,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A53","v":"REDA"},{"$f":"B53*$D53","v":0},{"$f":"C53*$D53","v":0.3},{"$f":"IFERROR(C75-B75,\"\")","v":0.3},{"$f":"IFERROR(D75/B75,\"\")","v":""},null,null,{"$f":"H53","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B54*$D54/100,\"\")","v":41.635384337065737},{"$f":"IFERROR(C54*$D54/100,\"\")","v":18.852561535874614},-22.782822801191124,-0.54719857073371136,null,null,"PGTVA"]
["UFGVA",{"$f":"IFERROR(B55*$D55/100,\"\")","v":84.781531295089067},{"$f":"IFERROR(C55*$D55/100,\"\")","v":24.837446732906013},-59.94408456218305,-0.70704177721846939,null,null,"UFGVA"]
[0,{"$f":"B56*$D56","v":0},{"$f":"C56*$D56","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B57*$D57/100,\"\")","v":0},{"$f":"IFERROR(C57*$D57/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B58*$D58","v":0},{"$f":"C58*$D58","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B75:B80)","v":126.4169156321548},{"$f":"SUM(C75:C80)","v":43.990008268780628},{"$f":"SUM(D75:D80)","v":-82.42690736337417},{"$f":"IF(ISERROR(D81/B81),0,D81/B81)","v":-0.65202435094381039}]
[]
["Total Bill",{"$f":"B61+B69+B71+B72+B81","v":2342.3050174876198},{"$f":"C61+C69+C71+C72+C81","v":2285.7396153610985},{"$f":"D61+D69+D71+D72+D81","v":-56.565402126521263},{"$f":"IFERROR(D83/B83,\"\")","v":-2.4149460341076283E-2}]
[]
["R2 - Seasonal - Full Year"]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B21+B61","v":3879.8544600205796},{"$f":"C21+C61","v":3879.8544600205796},0,{"$f":"IFERROR(D87/B87,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[{"$f":"A63","v":"Distribution"}]
[{"$f":"A64","v":"Monthly Service Charge"},{"$f":"B24+B64","v":281.76},289.12241721367047,7.362417213670426,{"$f":"IFERROR(D90/B90,\"\")","v":2.6130100843520819E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[null,null,null,null,{"$f":"IFERROR(D91/B91,\"\")","v":""}]
["Block 1 (First 1,000 m3 per month)",{"$f":"B26+B66","v":487.8074565044933},500.55391453517711,12.74645803068384,2.6130100843520888E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
["Block 2 (Next 24,000 m3 per month)",{"$f":"B27+B67","v":1535.7204096333046},1575.8489388044763,40.128529171171635,2.6130100843521006E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
["Block 3 (Over 25,000 m3 per month)",{"$f":"B28+B68","v":170.6508459201188},175.10996973304367,4.4591238129248651,2.6130100843520982E-2]
["Total Distribution",{"$f":"SUM(B90:B94)","v":2475.9387120579167},{"$f":"SUM(C90:C94)","v":2540.6352402863677},64.696528228450774,{"$f":"IF(ISERROR(D95/B95),0,D95/B95)","v":2.6130100843520961E-2}]
[]
["Bill 32",{"$f":"B31+B71","v":12},{"$f":"C31+C71","v":12},0,{"$f":"IFERROR(D97/B97,\"\")","v":0}]
[{"$f":"A72","v":"Transportation"},{"$f":"B32+B72","v":625.87641969479671},625.87641969479671,0,{"$f":"IFERROR(D98/B98,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A75","v":"REDA"},{"$f":"B35+B75","v":0},0.72,0.72,{"$f":"IFERROR(D101/B101,\"\")","v":""}]
[{"$f":"A76","v":"PGTVA"},{"$f":"B36+B76","v":153.62173721397255},69.560142176856971,-84.06159503711558,-0.54719857073371136]
["UFGVA",{"$f":"B37+B77","v":312.81772291981804},91.64252416115518,-221.17519875866287,-0.70704177721846939]
[0,{"$f":"B38+B78","v":0},0,0,""]
[0,{"$f":"B39+B79","v":0},0,0,""]
[0,{"$f":"B40+B80","v":0},0,0,""]
["Total Rate Riders",{"$f":"SUM(B101:B106)","v":466.43946013379059},{"$f":"SUM(C101:C106)","v":161.92266633801216},{"$f":"SUM(D101:D106)","v":-304.51679379577843},{"$f":"IF(ISERROR(D107/B107),0,D107/B107)","v":-0.65285384240096822}]
[]
["Total Bill",{"$f":"B87+B95+B97+B98+B107","v":7460.109051907084},{"$f":"C87+C95+C97+C98+C107","v":7220.2887863397564},{"$f":"D87+D95+D97+D98+D107","v":-239.82026556732765},{"$f":"IFERROR(D109/B109,\"\")","v":-3.2147018749815806E-2}]

{"sheet":"G3. R3 Bill Impact","index":21,"n_rows":43,"n_cols":8,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"G3. R3 Bill Impact"}]
[]
[{"$f":"'For Bill Impact(HideBeforeFile)'!C10","v":"R3 - Large Volume Contract"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":575019.61294147116},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":233.68},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":239.78608196511396},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.7539},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.7997295838694514},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":575019.61294147116},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Demand - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":33.997700000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":34.886063329447772},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":116293.43999999999},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!P44","v":"Dist. Capacity Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":575019.61294147116},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.23364795035659774},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":575019.61294147116},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.52767360203540403},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":575019.61294147116},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H18,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B7*$D7/100","v":103946.29543142974},{"$f":"C7*$D7/100","v":103946.29543142974},{"$f":"C21-B21","v":0},{"$f":"IFERROR(D21/B21,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A8<>\"\",A8,\"\")","v":"Monthly Service Charge"},{"$f":"B8*$D8","v":2804.16},{"$f":"C8*$D8","v":2877.4329835813678},{"$f":"IFERROR(C24-B24,\"\")","v":73.272983581367953},{"$f":"IFERROR(D24/B24,\"\")","v":2.6130100843521038E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A9<>\"\",A9,\"\")","v":"Delivery - Firm"},{"$f":"IFERROR(B9*$D9/100,\"\")","v":10085.268991380462},10348.798087159268,{"$f":"IFERROR(C26-B26,\"\")","v":263.52909577880564},{"$f":"IFERROR(D26/B26,\"\")","v":2.6130100843520885E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"IF(A10<>\"\",A10,\"\")","v":"Demand - Firm"},39537.094850879999,40570.203126393346,{"$f":"IFERROR(C27-B27,\"\")","v":1033.1082755133466},{"$f":"IFERROR(D27/B27,\"\")","v":2.6130100843520934E-2}]
[{"$f":"IF(A11<>\"\",A11,\"\")","v":""},"","",{"$f":"IFERROR(C28-B28,\"\")","v":""},{"$f":"IFERROR(D28/B28,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
["Total Distribution",{"$f":"SUM(B24:B28)","v":52426.52384226046},{"$f":"SUM(C24:C28)","v":53796.434197133982},{"$f":"SUM(D24:D28)","v":1369.9103548735202},{"$f":"IF(ISERROR(D29/B29),0,D29/B29)","v":2.613010084352093E-2}]
[]
["Bill 32",12,12,{"$f":"IFERROR(C31-B31,\"\")","v":0},{"$f":"IFERROR(D31/B31,\"\")","v":0}]
[{"$f":"IF(A12<>\"\",A12,\"\")","v":"Transportation"},{"$f":"IFERROR(B12*$D12/100,\"\")","v":16768.034959954599},{"$f":"IFERROR(C12*$D12/100,\"\")","v":16768.034959954599},{"$f":"IFERROR(C32-B32,\"\")","v":0},{"$f":"IFERROR(D32/B32,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A13","v":"REDA"},{"$f":"B13*$D13","v":0},{"$f":"C13*$D13","v":0.72},{"$f":"IFERROR(C35-B35,\"\")","v":0.72},{"$f":"IFERROR(D35/B35,\"\")","v":""},null,null,{"$f":"H13","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B14*$D14/100,\"\")","v":1343.5215397861891},{"$f":"IFERROR(C14*$D14/100,\"\")","v":1863.6057520903707},520.08421230418162,0.38710522823992011,null,null,{"$f":"H14","v":"PGTVA"}]
["UFGVA",{"$f":"IFERROR(B15*$D15/100,\"\")","v":3034.2267040182992},{"$f":"IFERROR(C15*$D15/100,\"\")","v":2455.2211915925441},-579.00551242575511,-0.19082473687907506,null,null,"UFGVA"]
[0,{"$f":"B16*$D16","v":0},{"$f":"C16*$D16","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B17*$D17/100,\"\")","v":0},{"$f":"IFERROR(C17*$D17/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B18*$D18","v":0},{"$f":"C18*$D18","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B35:B40)","v":4377.7482438044881},{"$f":"SUM(C35:C40)","v":4319.5469436829153},{"$f":"SUM(D35:D40)","v":-58.201300121573468},{"$f":"IF(ISERROR(D41/B41),0,D41/B41)","v":-1.3294802916988563E-2}]
[]
["Total Bill",{"$f":"B21+B29+B31+B32+B41","v":177530.60247744928},{"$f":"C21+C29+C31+C32+C41","v":178842.31153220122},{"$f":"D21+D29+D31+D32+D41","v":1311.7090547519467},{"$f":"IFERROR(D43/B43,\"\")","v":7.3886363052171004E-3}]

{"sheet":"G4. R4 Bill Impact","index":22,"n_rows":104,"n_cols":8,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"G4. R4 Bill Impact"}]
[]
[{"$f":"'For Bill Impact(HideBeforeFile)'!C11","v":"R4 - Peaking - Apr to Dec"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":33189.695514787752},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":23.83},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":24.452680303101101},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":9},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":19.2608},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":19.764086646326888},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2776.2867872145102},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":10.8506},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":11.134127272212707},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":30413.408727573245},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":33189.695514787752},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":9},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.65390841457756654},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":33189.695514787752},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.1178081991678068},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":33189.695514787752},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":9},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":9},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":9},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H17,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B7*$D7/100","v":5999.7012582081825},{"$f":"C7*$D7/100","v":5999.7012582081825},{"$f":"C20-B20","v":0},{"$f":"IFERROR(D20/B20,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A8<>\"\",A8,\"\")","v":"Monthly Service Charge"},{"$f":"B8*$D8","v":214.46999999999997},{"$f":"C8*$D8","v":220.0741227279099},{"$f":"IFERROR(C23-B23,\"\")","v":5.6041227279099246},{"$f":"IFERROR(D23/B23,\"\")","v":2.6130100843520892E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A9<>\"\",A9,\"\")","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"IFERROR(B9*$D9/100,\"\")","v":534.73504551181236},{"$f":"IFERROR(C9*$D9/100,\"\")","v":548.70772617560078},{"$f":"IFERROR(C25-B25,\"\")","v":13.972680663788424},{"$f":"IFERROR(D25/B25,\"\")","v":2.6130100843520954E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"IF(A10<>\"\",A10,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"IFERROR(B10*$D10/100,\"\")","v":3300.0373273940622},{"$f":"IFERROR(C10*$D10/100,\"\")","v":3386.2676355462522},{"$f":"IFERROR(C26-B26,\"\")","v":86.230308152189991},{"$f":"IFERROR(D26/B26,\"\")","v":2.6130100843520885E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
["Total Distribution",{"$f":"SUM(B23:B26)","v":4049.2423729058746},{"$f":"SUM(C23:C26)","v":4155.0494844497625},{"$f":"SUM(D23:D26)","v":105.80711154388834},{"$f":"IF(ISERROR(D27/B27),0,D27/B27)","v":2.6130100843520895E-2}]
[]
["Bill 32",{"$f":"1*D8","v":9},{"$f":"1*D8","v":9},{"$f":"IFERROR(C29-B29,\"\")","v":0},{"$f":"IFERROR(D29/B29,\"\")","v":0}]
[{"$f":"IF(A11<>\"\",A11,\"\")","v":"Transportation"},{"$f":"IFERROR(B11*$D11/100,\"\")","v":967.83824790834706},{"$f":"IFERROR(C11*$D11/100,\"\")","v":967.83824790834706},{"$f":"IFERROR(C30-B30,\"\")","v":0},{"$f":"IFERROR(D30/B30,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A12","v":"REDA"},{"$f":"B12*$D12","v":0},{"$f":"C12*$D12","v":0.54},{"$f":"IFERROR(C33-B33,\"\")","v":0.54},{"$f":"IFERROR(D33/B33,\"\")","v":""},null,null,{"$f":"H12","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B13*$D13/100,\"\")","v":217.03021174387032},{"$f":"IFERROR(C13*$D13/100,\"\")","v":107.56590919583492},-109.46430254803541,-0.50437356932232291,null,null,"PGTVA"]
["UFGVA",{"$f":"IFERROR(B14*$D14/100,\"\")","v":370.99713774312733},{"$f":"IFERROR(C14*$D14/100,\"\")","v":141.71350322046362},-229.2836345226637,-0.61801995540304178,null,null,"UFGVA"]
[0,{"$f":"B15*$D15","v":0},{"$f":"C15*$D15","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B16*$D16/100,\"\")","v":0},{"$f":"IFERROR(C16*$D16/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B17*$D17","v":0},{"$f":"C17*$D17","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B33:B38)","v":588.02734948699765},{"$f":"SUM(C33:C38)","v":249.81941241629855},{"$f":"SUM(D33:D38)","v":-338.20793707069913},{"$f":"IF(ISERROR(D39/B39),0,D39/B39)","v":-0.57515681433143528}]
[]
["Total Bill",{"$f":"B20+B27+B29+B30+B39","v":11613.809228509401},{"$f":"C20+C27+C29+C30+C39","v":11381.40840298259},{"$f":"D20+D27+D29+D30+D39","v":-232.40082552681079},{"$f":"IFERROR(D41/B41,\"\")","v":-2.0010732133976923E-2}]
[]
[{"$f":"'For Bill Impact(HideBeforeFile)'!C12","v":"R4 - Peaking - Jan to Mar"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H45,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H45,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H45,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H45,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":637.32244446381685},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H45,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":23.83},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":24.452680303101101},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":3},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H46,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":25.261399999999998},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":25.921482929448516},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":530.02026683709448},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H47,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH($A$43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.951699999999999},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":19.446909832156152},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":107.30217762672233},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H48,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"D45","v":637.32244446381685},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H49,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":3},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H50,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.65390841457756654},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"D45","v":637.32244446381685},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H51,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.1178081991678068},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"D45","v":637.32244446381685},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H52,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":3},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H53,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"D45","v":637.32244446381685},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H54,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":3},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A43,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H55,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B45*$D45/100","v":115.20877828572418},{"$f":"C45*$D45/100","v":115.20877828572418},{"$f":"C58-B58","v":0},{"$f":"IFERROR(D58/B58,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A46<>\"\",A46,\"\")","v":"Monthly Service Charge"},{"$f":"B46*$D46","v":71.489999999999995},{"$f":"C46*$D46","v":73.358040909303298},{"$f":"IFERROR(C61-B61,\"\")","v":1.8680409093033035},{"$f":"IFERROR(D61/B61,\"\")","v":2.6130100843520822E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A47<>\"\",A47,\"\")","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"IFERROR(B47*$D47/100,\"\")","v":133.89053968678579},{"$f":"IFERROR(C47*$D47/100,\"\")","v":137.3891129907949},{"$f":"IFERROR(C63-B63,\"\")","v":3.4985733040091134},{"$f":"IFERROR(D63/B63,\"\")","v":2.6130100843520628E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"IF(A48<>\"\",A48,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"IFERROR(B48*$D48/100,\"\")","v":20.335586797283533},{"$f":"IFERROR(C48*$D48/100,\"\")","v":20.866957731008725},{"$f":"IFERROR(C64-B64,\"\")","v":0.53137093372519217},{"$f":"IFERROR(D64/B64,\"\")","v":2.6130100843520961E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
["Total Distribution",{"$f":"SUM(B61:B64)","v":225.71612648406929},{"$f":"SUM(C61:C64)","v":231.61411163110694},{"$f":"SUM(D61:D64)","v":5.897985147037609},{"$f":"IF(ISERROR(D65/B65),0,D65/B65)","v":2.6130100843520722E-2}]
[]
["Bill 32",{"$f":"1*D46","v":3},{"$f":"1*D46","v":3},{"$f":"IFERROR(C67-B67,\"\")","v":0},{"$f":"IFERROR(D67/B67,\"\")","v":0}]
[{"$f":"IF(A49<>\"\",A49,\"\")","v":"Transportation"},{"$f":"IFERROR(B49*$D49/100,\"\")","v":18.584835697805588},{"$f":"IFERROR(C49*$D49/100,\"\")","v":18.584835697805588},{"$f":"IFERROR(C68-B68,\"\")","v":0},{"$f":"IFERROR(D68/B68,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A50","v":"REDA"},{"$f":"B50*$D50","v":0},{"$f":"C50*$D50","v":0.18},{"$f":"IFERROR(C71-B71,\"\")","v":0.18},{"$f":"IFERROR(D71/B71,\"\")","v":""},null,null,{"$f":"H50","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B51*$D51/100,\"\")","v":4.1675050923403374},{"$f":"IFERROR(C51*$D51/100,\"\")","v":2.0655256737476844},-2.101979418592653,-0.50437356932232291,null,null,"PGTVA"]
["UFGVA",{"$f":"IFERROR(B52*$D52/100,\"\")","v":7.1240425393532369},{"$f":"IFERROR(C52*$D52/100,\"\")","v":2.7212420868927762},-4.4028004524604611,-0.61801995540304189,null,null,"UFGVA"]
[0,{"$f":"B53*$D53","v":0},{"$f":"C53*$D53","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B54*$D54/100,\"\")","v":0},{"$f":"IFERROR(C54*$D54/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B55*$D55","v":0},{"$f":"C55*$D55","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B71:B76)","v":11.291547631693575},{"$f":"SUM(C71:C76)","v":4.9667677606404608},{"$f":"SUM(D71:D76)","v":-6.3247798710531145},{"$f":"IF(ISERROR(D77/B77),0,D77/B77)","v":-0.56013401150613451}]
[]
["Total Bill",{"$f":"B58+B65+B67+B68+B77","v":373.80128809929261},{"$f":"C58+C65+C67+C68+C77","v":373.37449337527715},{"$f":"D58+D65+D67+D68+D77","v":-0.42679472401550544},{"$f":"IFERROR(D79/B79,\"\")","v":-1.1417690029525427E-3}]
[]
["R4 - Peaking - Full Year"]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B20+B58","v":6114.9100364939068},{"$f":"C20+C58","v":6114.9100364939068},{"$f":"D20+D58","v":0},{"$f":"IFERROR(D83/B83,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[{"$f":"A60","v":"Distribution"}]
[{"$f":"A61","v":"Monthly Service Charge"},{"$f":"B23+B61","v":285.95999999999998},{"$f":"C23+C61","v":293.43216363721319},{"$f":"D23+D61","v":7.4721636372132281},{"$f":"IFERROR(D86/B86,\"\")","v":2.6130100843520871E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[null,null,null,null,{"$f":"IFERROR(D87/B87,\"\")","v":""}]
[{"$f":"A63","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"B25+B63","v":668.62558519859817},686.09683916639574,17.471253967797537,2.6130100843520888E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"A64","v":"Block 2 (Over 1,000 m3 per month)"},3320.3729141913459,3407.134593277261,86.761679085915176,2.6130100843520881E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 2"}]
["Total Distribution",{"$f":"SUM(B86:B89)","v":4274.9584993899443},{"$f":"SUM(C86:C89)","v":4386.6635960808699},{"$f":"SUM(D86:D89)","v":111.70509669092594},{"$f":"IF(ISERROR(D90/B90),0,D90/B90)","v":2.6130100843520881E-2}]
[]
["Bill 32",{"$f":"B29+B67","v":12},12,0,{"$f":"IFERROR(D92/B92,\"\")","v":0}]
[{"$f":"A68","v":"Transportation"},986.42308360615266,986.42308360615266,0,{"$f":"IFERROR(D93/B93,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A71","v":"REDA"},{"$f":"B33+B71","v":0},0.72,0.72,{"$f":"IFERROR(D96/B96,\"\")","v":""}]
[{"$f":"A72","v":"PGTVA"},221.19771683621067,109.63143486958261,-111.56628196662805,-0.50437356932232291]
["UFGVA",378.12118028248057,144.43474530735639,-233.68643497512417,-0.61801995540304178]
[0,0,0,0,""]
[0,0,0,0,""]
[0,0,0,0,""]
["Total Rate Riders",{"$f":"SUM(B96:B101)","v":599.31889711869121},{"$f":"SUM(C96:C101)","v":254.78618017693901},{"$f":"SUM(D96:D101)","v":-344.53271694175226},{"$f":"IF(ISERROR(D102/B102),0,D102/B102)","v":-0.57487377521072858}]
[]
["Total Bill",{"$f":"B83+B90+B92+B93+B102","v":11987.610516608696},{"$f":"C83+C90+C92+C93+C102","v":11754.782896357869},{"$f":"D83+D90+D92+D93+D102","v":-232.82762025082633},{"$f":"IFERROR(D104/B104,\"\")","v":-1.9422354432373855E-2}]

{"sheet":"G5. R5 Bill Impact","index":23,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"G5. R5 Bill Impact"}]
[]
[{"$f":"'For Bill Impact(HideBeforeFile)'!C13","v":"R5 - Interruptible Peaking"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":18.077000000000002},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":125990.575},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":196.22},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":201.34724838751566},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5.7032999999999996},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":5.8523278041408524},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":125990.575},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Transportation"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":2.9160805270934902},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":125990.575},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.06},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.0374040844463637},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.32409429350717806},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":125990.575},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":1.5933804343618763},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0.42698042576896433},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":125990.575},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"cents / m3"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H15,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H16,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Commodity",{"$f":"B7*$D7/100","v":22775.316242750003},{"$f":"C7*$D7/100","v":22775.316242750003},{"$f":"C19-B19","v":0},{"$f":"IFERROR(D19/B19,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
["Distribution"]
[{"$f":"IF(A8<>\"\",A8,\"\")","v":"Monthly Service Charge"},{"$f":"B8*$D8","v":2354.64},{"$f":"C8*$D8","v":2416.1669806501877},{"$f":"IFERROR(C22-B22,\"\")","v":61.526980650187852},{"$f":"IFERROR(D22/B22,\"\")","v":2.6130100843520816E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
[{"$f":"IF(A9<>\"\",A9,\"\")","v":"Delivery - Firm"},{"$f":"IFERROR(B9*$D9/100,\"\")","v":7185.6204639749994},{"$f":"IFERROR(C9*$D9/100,\"\")","v":7373.3814513219331},{"$f":"IFERROR(C24-B24,\"\")","v":187.76098734693369},{"$f":"IFERROR(D24/B24,\"\")","v":2.6130100843520833E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 1"}]
["Total Distribution",{"$f":"SUM(B22:B24)","v":9540.2604639749989},{"$f":"SUM(C22:C24)","v":9789.5484319721218},{"$f":"SUM(D22:D24)","v":249.28796799712154},{"$f":"IF(ISERROR(D25/B25),0,D25/B25)","v":2.6130100843520829E-2}]
[]
["Bill 32",12,12,{"$f":"IFERROR(C27-B27,\"\")","v":0},{"$f":"IFERROR(D27/B27,\"\")","v":0}]
[{"$f":"IF(A10<>\"\",A10,\"\")","v":"Transportation"},{"$f":"IFERROR(B10*$D10/100,\"\")","v":3673.986623548119},{"$f":"IFERROR(C10*$D10/100,\"\")","v":3673.986623548119},{"$f":"IFERROR(C28-B28,\"\")","v":0},{"$f":"IFERROR(D28/B28,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"Transportation"}]
[]
["Rate Riders"]
[{"$f":"A11","v":"REDA"},{"$f":"B11*$D11","v":0},{"$f":"C11*$D11","v":0.72},{"$f":"IFERROR(C31-B31,\"\")","v":0.72},{"$f":"IFERROR(D31/B31,\"\")","v":""},null,null,{"$f":"H11","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B12*$D12/100,\"\")","v":1307.0313710674591},{"$f":"IFERROR(C12*$D12/100,\"\")","v":408.32826393188128},-898.70310713557774,-0.68759107625825566,null,null,{"$f":"H12","v":"PGTVA"}]
["UFGVA",{"$f":"IFERROR(B13*$D13/100,\"\")","v":2007.5091711900254},{"$f":"IFERROR(C13*$D13/100,\"\")","v":537.95509356376635},-1469.5540776262592,-0.7320285748707821,null,null,"UFGVA"]
[0,{"$f":"B14*$D14","v":0},{"$f":"C14*$D14","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B15*$D15/100,\"\")","v":0},{"$f":"IFERROR(C15*$D15/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B16*$D16","v":0},{"$f":"C16*$D16","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B31:B36)","v":3314.5405422574845},{"$f":"SUM(C31:C36)","v":947.00335749564761},{"$f":"SUM(D31:D36)","v":-2367.5371847618371},{"$f":"IF(ISERROR(D37/B37),0,D37/B37)","v":-0.71428819607961191}]
[]
["Total Bill",{"$f":"B19+B25+B27+B28+B37","v":39316.103872530606},{"$f":"C19+C25+C27+C28+C37","v":37197.854655765892},{"$f":"D19+D25+D27+D28+D37","v":-2118.2492167647156},{"$f":"IFERROR(D39/B39,\"\")","v":-5.3877393946064299E-2}]

{"sheet":"G6. R6 Bill Impact","index":24,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"G6. R6 Bill Impact"}]
[]
[{"$f":"'For Bill Impact(HideBeforeFile)'!C14","v":"R6 - Alco Energy (IGPC)"},null,null,null,null,null,null,"Look-up"]
["Rates","Current","Proposed","Bill Determinant","Calculation"]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H7,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"Monthly Service Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":71540.350000000006},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":73409.706559880782},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H8,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H9,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H10,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"UFGVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H11,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"UFGVA"}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H12,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H13,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":0}]
[{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$45:$P$53,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$P$14,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$19:$P$27,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":0},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$32:$P$40,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":12},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$58:$P$66,MATCH(A5,'For Bill Impact(HideBeforeFile)'!$C$58:$C$66,0),MATCH($H14,'For Bill Impact(HideBeforeFile)'!$D$57:$P$57,0))","v":"$ / month"},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":0}]
[]
["Annual Billings","Current","Proposed","Variance $","Variance %"]
["Distribution"]
[{"$f":"IF(A8<>\"\",A8,\"\")","v":"Monthly Service Charge"},{"$f":"B8*$D8","v":858484.20000000007},{"$f":"C8*$D8","v":880916.47871856939},{"$f":"IFERROR(C18-B18,\"\")","v":22432.278718569316},{"$f":"IFERROR(D18/B18,\"\")","v":2.613010084352084E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Customer Rate"}]
[]
["Total Distribution",{"$f":"SUM(B18:B19)","v":858484.20000000007},{"$f":"SUM(C18:C19)","v":880916.47871856939},{"$f":"SUM(D18:D19)","v":22432.278718569316},{"$f":"IF(ISERROR(D20/B20),0,D20/B20)","v":2.613010084352084E-2}]
[]
["Bill 32",12,12,{"$f":"IFERROR(C22-B22,\"\")","v":0},{"$f":"IFERROR(D22/B22,\"\")","v":0}]
[]
["Rate Riders"]
[{"$f":"A9","v":"REDA"},{"$f":"B9*$D9","v":0},{"$f":"C9*$D9","v":0},{"$f":"IFERROR(C25-B25,\"\")","v":0},{"$f":"IFERROR(D25/B25,\"\")","v":""},null,null,{"$f":"H9","v":"REDA"}]
["PGTVA",{"$f":"IFERROR(B10*$D10/100,\"\")","v":0},{"$f":"IFERROR(C10*$D10/100,\"\")","v":0},0,"",null,null,{"$f":"H10","v":"PGTVA"}]
["UFGVA",{"$f":"IFERROR(B11*$D11/100,\"\")","v":0},{"$f":"IFERROR(C11*$D11/100,\"\")","v":0},0,"",null,null,"UFGVA"]
[0,{"$f":"B12*$D12","v":0},{"$f":"C12*$D12","v":0},0,"",null,null,0]
[0,{"$f":"IFERROR(B13*$D13/100,\"\")","v":0},{"$f":"IFERROR(C13*$D13/100,\"\")","v":0},0,"",null,null,0]
[0,{"$f":"B14*$D14","v":0},{"$f":"C14*$D14","v":0},0,"",null,null,0]
["Total Rate Riders",{"$f":"SUM(B25:B30)","v":0},{"$f":"SUM(C25:C30)","v":0},{"$f":"SUM(D25:D30)","v":0},{"$f":"IF(ISERROR(D31/B31),0,D31/B31)","v":0}]
[]
["Total Bill",{"$f":"+B20+B22+B31","v":858496.20000000007},{"$f":"+C20+C22+C31","v":880928.47871856939},22432.278718569316,{"$f":"IFERROR(D33/B33,\"\")","v":2.6129735598793932E-2}]

{"sheet":"H1. Distribution Revenue","index":25,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"H1. Distribution Revenue"}]
[]
["Total Distribution Revenue"]
["Rate Class","Current Rates","Proposed Rates","Variance ($)","Variance (%)"]
[{"$f":"'E2. Revenue From Proposed Rates'!A6","v":"R1 - Residential"},{"$f":"'B3. Revenue From Current Rates'!I6","v":4596763.8368440429},{"$f":"'E2. Revenue From Proposed Rates'!I6","v":4716873.3208311768},{"$f":"C7-B7","v":120109.48398713395},{"$f":"D7/B7","v":2.6129139596955321E-2}]
[{"$f":"'E2. Revenue From Proposed Rates'!A7","v":"R1 - General Service"},{"$f":"'B3. Revenue From Current Rates'!I7","v":1293300.8031913848},{"$f":"'E2. Revenue From Proposed Rates'!I7","v":1327094.8835997824},33794.080408397596,2.6130100843521006E-2]
["R2 - Seasonal",{"$f":"'B3. Revenue From Current Rates'!I8+'B3. Revenue From Current Rates'!I9","v":126272.87431495376},{"$f":"'E2. Revenue From Proposed Rates'!I8+'E2. Revenue From Proposed Rates'!I9","v":129572.39725460474},3299.5229396509822,2.6130100843520902E-2]
[{"$f":"'E2. Revenue From Proposed Rates'!A10","v":"R3 - Large Volume Contract"},{"$f":"'B3. Revenue From Current Rates'!I10","v":262132.61921130228},{"$f":"'E2. Revenue From Proposed Rates'!I10","v":268982.17098566989},6849.5517743676028,2.6130100843520937E-2]
["R4 - Peaking",{"$f":"'B3. Revenue From Current Rates'!I11+'B3. Revenue From Current Rates'!I12","v":188098.17397315757},{"$f":"'E2. Revenue From Proposed Rates'!I11+'E2. Revenue From Proposed Rates'!I12","v":193013.19822755828},4915.0242544007197,2.6130100843520764E-2]
[{"$f":"'E2. Revenue From Proposed Rates'!A13","v":"R5 - Interruptible Peaking"},{"$f":"'B3. Revenue From Current Rates'!I13","v":38161.041855899995},{"$f":"'E2. Revenue From Proposed Rates'!I13","v":39158.193727888487},997.15187198849162,2.6130100843520972E-2]
[{"$f":"'E2. Revenue From Proposed Rates'!A14","v":"R6 - Alco Energy (IGPC)"},{"$f":"'B3. Revenue From Current Rates'!I14","v":858484.20000000007},{"$f":"'E2. Revenue From Proposed Rates'!I14","v":880916.47871856939},22432.278718569316,2.613010084352084E-2]
["Total Revenue",{"$f":"SUM(B7:B13)","v":7363213.5493907416},{"$f":"SUM(C7:C13)","v":7555610.6433452498},{"$f":"SUM(D7:D13)","v":192397.09395450866},2.6129500749089134E-2]
[]
["% of Fixed Distribution Revenue"]
["Rate Class","Current Rates","Proposed Rates","Variance"]
[{"$f":"A7","v":"R1 - Residential"},{"$f":"'B3. Revenue From Current Rates'!B6/B7","v":0.59206348130960906},{"$f":"'E2. Revenue From Proposed Rates'!B6/C7","v":0.68087364132716954},{"$f":"C18-B18","v":8.881016001756048E-2}]
[{"$f":"A8","v":"R1 - General Service"},{"$f":"'B3. Revenue From Current Rates'!B7/B8","v":0.16309894765354549},{"$f":"'E2. Revenue From Proposed Rates'!B7/C8","v":0.18756378980157729},{"$f":"C19-B19","v":2.4464842148031796E-2}]
["R2 - Seasonal",{"$f":"('B3. Revenue From Current Rates'!B8+'B3. Revenue From Current Rates'!B9)/B9","v":0.11379926273126954},{"$f":"('E2. Revenue From Proposed Rates'!B8+'E2. Revenue From Proposed Rates'!B9)/C9","v":0.11379926273126953},0]
["R3 - Large Volume Contract",{"$f":"'B3. Revenue From Current Rates'!B10/B10","v":5.3487429539236339E-2},{"$f":"'E2. Revenue From Proposed Rates'!B10/C10","v":5.3487429539236332E-2},0]
["R4 - Peaking",{"$f":"('B3. Revenue From Current Rates'!B11+'B3. Revenue From Current Rates'!B12)/B11","v":6.6891877439467007E-2},{"$f":"('E2. Revenue From Proposed Rates'!B11+'E2. Revenue From Proposed Rates'!B12)/C11","v":6.6891877439467021E-2},0]
["R5 - Interruptible Peaking",{"$f":"'B3. Revenue From Current Rates'!B13/B12","v":0.24681087155758083},{"$f":"'E2. Revenue From Proposed Rates'!B13/C12","v":0.24681087155758077},0]
["R6 - Alco Energy (IGPC)",{"$f":"'B3. Revenue From Current Rates'!B14/B13","v":1},{"$f":"'E2. Revenue From Proposed Rates'!B14/C13","v":1},0]
["Total Revenue",{"$f":"'B3. Revenue From Current Rates'!B15/B14","v":0.52169987115447036},{"$f":"'E2. Revenue From Proposed Rates'!B15/C14","v":0.58143999695562787},5.9740125801157506E-2]

{"sheet":"H2. Bill Impacts Summary","index":26,"n_rows":15,"n_cols":13,"rows_kept":15,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8],[4,9,4,10]]}
[{"$f":"'D1a. Rate 1-Res Adjustment'!A1","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'D1a. Rate 1-Res Adjustment'!A2","v":"EB-2025-0177"}]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"H2. Bill Impacts Summary"}]
[]
["Rate Class","Change in Commodity",null,"Change in Distribution",null,"Change in Transportation",null,"Change in Rate Riders",null,"Total Change",null,null,"CHECK"]
[null,"$","%","$","%","$","%","$","%","$","%"]
[{"$f":"'E2. Revenue From Proposed Rates'!A6","v":"R1 - Residential"},{"$f":"'G1. R1-R Bill Impact'!D20","v":0},{"$f":"'G1. R1-R Bill Impact'!E20","v":0},{"$f":"'G1. R1-R Bill Impact'!D27","v":12.710110387619109},{"$f":"'G1. R1-R Bill Impact'!E27","v":2.6129139596955536E-2},{"$f":"'G1. R1-R Bill Impact'!D30","v":0},{"$f":"'G1. R1-R Bill Impact'!E30","v":0},{"$f":"'G1. R1-R Bill Impact'!D39","v":-20.960650217013153},{"$f":"'G1. R1-R Bill Impact'!E39","v":-0.59357287362066946},{"$f":"'G1. R1-R Bill Impact'!D41","v":-8.2505398293940448},{"$f":"'G1. R1-R Bill Impact'!E41","v":-9.0192294613210093E-3},null,{"$f":"J7-H7-D7-F7-B7","v":0}]
[{"$f":"'G1. R1-R Bill Impact'!A43","v":"R1 - Residential - Bottom 10 Percentile"},{"$f":"'G1. R1-R Bill Impact'!D20","v":0},{"$f":"'G1. R1-R Bill Impact'!E20","v":0},{"$f":"'G1. R1-R Bill Impact'!D66","v":38.731838333512052},{"$f":"'G1. R1-R Bill Impact'!E66","v":0.10925090822531393},{"$f":"'G1. R1-R Bill Impact'!D69","v":0},{"$f":"'G1. R1-R Bill Impact'!E69","v":0},{"$f":"'G1. R1-R Bill Impact'!D78","v":-6.5480863089091867},{"$f":"'G1. R1-R Bill Impact'!E78","v":-0.55314108433235132},{"$f":"'G1. R1-R Bill Impact'!D80","v":32.183752024602867},{"$f":"'G1. R1-R Bill Impact'!E80","v":6.3592641996352298E-2},null,{"$f":"J8-H8-D8-F8-B8","v":0}]
[{"$f":"'G1. R1-GS Bill Impact'!A5","v":"R1 - General Service"},{"$f":"'G1. R1-GS Bill Impact'!D20","v":0},{"$f":"'G1. R1-GS Bill Impact'!E20","v":0},{"$f":"'G1. R1-GS Bill Impact'!D27","v":45.179251882884216},{"$f":"'G1. R1-GS Bill Impact'!E27","v":2.6130100843520847E-2},{"$f":"'G1. R1-GS Bill Impact'!D30","v":0},{"$f":"'G1. R1-GS Bill Impact'!E30","v":0},{"$f":"'G1. R1-GS Bill Impact'!D39","v":-163.08151753074333},{"$f":"'G1. R1-GS Bill Impact'!E39","v":-0.61126343926252347},{"$f":"'G1. R1-GS Bill Impact'!D41","v":-117.90226564785911},{"$f":"'G1. R1-GS Bill Impact'!E41","v":-2.4128040421193628E-2},null,{"$f":"J9-H9-D9-F9-B9","v":0}]
[{"$f":"'G1. R1-GS Bill Impact'!A43","v":"R1 - General Service - Bottom 10 Percentile"},{"$f":"'G1. R1-GS Bill Impact'!D59","v":0},{"$f":"'G1. R1-GS Bill Impact'!E59","v":0},{"$f":"'G1. R1-GS Bill Impact'!D66","v":50.030838025853683},{"$f":"'G1. R1-GS Bill Impact'!E66","v":0.10550405904801041},{"$f":"'G1. R1-GS Bill Impact'!D69","v":0},{"$f":"'G1. R1-GS Bill Impact'!E69","v":0},{"$f":"'G1. R1-GS Bill Impact'!D78","v":-18.320711351879684},{"$f":"'G1. R1-GS Bill Impact'!E78","v":-0.59074596030524806},{"$f":"'G1. R1-GS Bill Impact'!D80","v":31.710126673973999},{"$f":"'G1. R1-GS Bill Impact'!E80","v":3.7225001138234431E-2},null,{"$f":"J10-H10-D10-F10-B10","v":0}]
[{"$f":"'G2. R2 Bill Impact'!A85","v":"R2 - Seasonal - Full Year"},{"$f":"'G2. R2 Bill Impact'!D87","v":0},{"$f":"'G2. R2 Bill Impact'!E87","v":0},{"$f":"'G2. R2 Bill Impact'!D95","v":64.696528228450774},{"$f":"'G2. R2 Bill Impact'!E95","v":2.6130100843520961E-2},{"$f":"'G2. R2 Bill Impact'!D98","v":0},{"$f":"'G2. R2 Bill Impact'!E98","v":0},{"$f":"'G2. R2 Bill Impact'!D107","v":-304.51679379577843},{"$f":"'G2. R2 Bill Impact'!E107","v":-0.65285384240096822},{"$f":"'G2. R2 Bill Impact'!D109","v":-239.82026556732765},{"$f":"'G2. R2 Bill Impact'!E109","v":-3.2147018749815806E-2},null,{"$f":"J11-H11-D11-F11-B11","v":0}]
[{"$f":"'G3. R3 Bill Impact'!A5","v":"R3 - Large Volume Contract"},{"$f":"'G3. R3 Bill Impact'!D21","v":0},{"$f":"'G3. R3 Bill Impact'!E21","v":0},{"$f":"'G3. R3 Bill Impact'!D29","v":1369.9103548735202},{"$f":"'G3. R3 Bill Impact'!E29","v":2.613010084352093E-2},{"$f":"'G3. R3 Bill Impact'!D32","v":0},{"$f":"'G3. R3 Bill Impact'!E32","v":0},{"$f":"'G3. R3 Bill Impact'!D41","v":-58.201300121573468},{"$f":"'G3. R3 Bill Impact'!E41","v":-1.3294802916988563E-2},{"$f":"'G3. R3 Bill Impact'!D43","v":1311.7090547519467},{"$f":"'G3. R3 Bill Impact'!E43","v":7.3886363052171004E-3},null,{"$f":"J12-H12-D12-F12-B12","v":0}]
[{"$f":"'G4. R4 Bill Impact'!A81","v":"R4 - Peaking - Full Year"},{"$f":"'G4. R4 Bill Impact'!D83","v":0},{"$f":"'G4. R4 Bill Impact'!E83","v":0},{"$f":"'G4. R4 Bill Impact'!D90","v":111.70509669092594},{"$f":"'G4. R4 Bill Impact'!E90","v":2.6130100843520881E-2},{"$f":"'G4. R4 Bill Impact'!D93","v":0},{"$f":"'G4. R4 Bill Impact'!E93","v":0},{"$f":"'G4. R4 Bill Impact'!D102","v":-344.53271694175226},{"$f":"'G4. R4 Bill Impact'!E102","v":-0.57487377521072858},{"$f":"'G4. R4 Bill Impact'!D104","v":-232.82762025082633},{"$f":"'G4. R4 Bill Impact'!E104","v":-1.9422354432373855E-2},null,-1.4210854715202004E-14]
[{"$f":"'G5. R5 Bill Impact'!A5","v":"R5 - Interruptible Peaking"},{"$f":"'G5. R5 Bill Impact'!D19","v":0},{"$f":"'G5. R5 Bill Impact'!E19","v":0},{"$f":"'G5. R5 Bill Impact'!D25","v":249.28796799712154},{"$f":"'G5. R5 Bill Impact'!E25","v":2.6130100843520829E-2},{"$f":"'G5. R5 Bill Impact'!D28","v":0},{"$f":"'G5. R5 Bill Impact'!E28","v":0},{"$f":"'G5. R5 Bill Impact'!D37","v":-2367.5371847618371},{"$f":"'G5. R5 Bill Impact'!E37","v":-0.71428819607961191},{"$f":"'G5. R5 Bill Impact'!D39","v":-2118.2492167647156},{"$f":"'G5. R5 Bill Impact'!E39","v":-5.3877393946064299E-2},null,0]
[{"$f":"'G6. R6 Bill Impact'!A5","v":"R6 - Alco Energy (IGPC)"},0,0,{"$f":"'G6. R6 Bill Impact'!D20","v":22432.278718569316},{"$f":"'G6. R6 Bill Impact'!E20","v":2.613010084352084E-2},0,0,{"$f":"'G6. R6 Bill Impact'!D31","v":0},{"$f":"'G6. R6 Bill Impact'!E31","v":0},{"$f":"'G6. R6 Bill Impact'!D33","v":22432.278718569316},{"$f":"'G6. R6 Bill Impact'!E33","v":2.6129735598793932E-2},null,0]

{"sheet":"H3. Bill Impacts Comparison","index":27,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,3,4,4],[4,5,4,6],[3,1,3,2],[3,3,3,4],[3,5,3,6]]}
["EPCOR Natural Gas Limited Partnership"]
["EB-2025-0177"]
[{"$f":"MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)","v":"H3. Bill Impacts Comparison"}]
[null,"Applied",null,"Staff IR",null,"Variance"]
["Rate Class","Total Change",null,"Total Change",null,"Total Change"]
[null,"$","%","$","%","$","%"]
["R1 - Residential",-7.635998852387214,-8.3474326820045588E-3,-8.2505398293940448,-9.0192294613210093E-3,{"$f":"D7-B7","v":-0.61454097700683086},{"$f":"E7-C7","v":-6.7179677931645046E-4}]
["R1 - Residential - Bottom 10 Percentile",32.667985280639869,6.4549450017690177E-2,32.183752024602867,6.3592641996352298E-2,{"$f":"D8-B8","v":-0.48423325603700107},{"$f":"E8-C8","v":-9.5680802133787934E-4}]
["R1 - General Service",-115.71740135440552,-2.3680920141548451E-2,-117.90226564785911,-2.4128040421193628E-2,-2.184864293453586,-4.4712027964517731E-4]
["R1 - General Service - Bottom 10 Percentile",32.355711093577099,3.7982862530641794E-2,31.710126673973999,3.7225001138234431E-2,-0.6455844196031002,-7.5786139240736211E-4]
["R2 - Seasonal - Full Year",-236.69154765931199,-3.1727625697214809E-2,-239.82026556732765,-3.2147018749815806E-2,-3.1287179080156591,-4.1939305260099702E-4]
["R3 - Large Volume Contract",1377.957788293488,7.7618042695964048E-3,1311.7090547519467,7.3886363052171004E-3,-66.248733541541242,-3.7316796437930448E-4]
["R4 - Peaking - Full Year",-227.42557247479277,-1.8971718522193998E-2,-232.82762025082633,-1.9422354432373855E-2,-5.4020477760335552,-4.5063591017985641E-4]
["R5 - Interruptible Peaking",-2106.1936745110193,-5.3570762793273004E-2,-2118.2492167647156,-5.3877393946064299E-2,-12.055542253696331,-3.0663115279129516E-4]
["R6 - Alco Energy (IGPC)",23517.101568669896,2.7393367109452428E-2,22432.278718569316,2.6129735598793932E-2,-1084.8228501005797,-1.2636315106584958E-3]