{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["A1.1 Distributor Information","B1.1 Current Distribution Rates","B1.2 Billing Determinants","B1.3 Current Rev From Rates","C1.1 Current Rate Riders","C1.2 - PCA","D1.1 Rate 1 Adjustment","D1.2 Rate 6 Adjustment","D1.3 Rate 11 Adjustment","D1.4 Rate 16 Adjustment","E1.1 Proposed Dist Rates ","E1.2 Billing Determinants","E1.3 Proposed Rev From Rate","F1.3 Proposed Rate Riders","G1.1 Rate 1 Bill Impact","G1.2 Rate 6 Bill Impact","G1.3 Rate 11 Bill Impact","G1.4 Rate 16 Bill Impact","G1.7 Summary of Bill Impacts","Overrun"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"A1.1 Distributor Information","index":0,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"D8","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":" \"OEB Application Number:  \" & D9","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Distributor Information"]
[]
[null,null,"Distributor Name","EPCOR Natural Gas Limited Partnership"]
[null,null,"OEB Application Number","EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"A1.1 Distributor Information"}]

{"sheet":"B1.1 Current Distribution Rates","index":1,"n_rows":18,"n_cols":16,"rows_kept":18,"cut":false,"hidden":false,"merged":[[6,6,6,8]]}
[]
[]
[]
[]
[null,null,"Current Distribution Tariff Sheet Rates"]
[]
[null,null,null,null,"Fixed ",null,"Delivery Charge",null,null,"Delivery Charge"]
[null,null,"Rate Class",null,"Monthly Base",{"$f":"OneDollar","v":"Bill 32 Rate"},"Tier 1","Tier 2","Tier 3","Contract Demand","Gas Supply","Upstream Recovery \nCharge","Transportation & \nStorage Charge","Transportation Charge \nFrom Dawn","Transportation Charge \nFrom Kirkwall","Transportation Charge From Parkway"]
[null,null,null,null," $/month","$ / month","₵ / m3","₵ / m3","₵ / m3","₵ /contracted m3","₵  / m3","(A)","₵  / m3","₵ /contracted m3","₵ /contracted m3","₵ /contracted m3"]
[null,null,"Rate 1","General Firm Service",27.997484218863598,1,29.992083057283196,29.401222312373353,28.532788598221657,null,18.8887,1.474,2.6981999999999999]
[null,null,"Rate 6","Large Volume General Firm Service",114.1725083792748,1,27.668427625153644,24.901678848970981,23.656359940690677,null,18.8887,2.92,5.6413000000000002]
[null,null,"Rate 11","Large Volume Seasonal Service",228.3450167585496,1,17.186758514629368,17.186758514629368,17.186758514629368,null,18.8887,3.5200000000000002E-2,1.8166]
[null,null,"Rate 16","Contracted Firm Service",1678.9822902858011,1,null,null,null,114.5223463954374,null,14.243399999999999,null,18.299900000000001,11.848000000000001,11.848000000000001]
[null,null,"(A) Rates 1, 6, and 11 all charged on cents / m3 basis. Rate 16 billed on cents / m3 of contracted demand basis"]
[]
[]
[]
[null,null,"Name for $1 Charge:","Bill 32 Rate"]

{"sheet":"B1.2 Billing Determinants","index":2,"n_rows":13,"n_cols":10,"rows_kept":13,"cut":false,"hidden":false,"merged":[[6,5,6,7]]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Billing Determinants"]
[]
[null,null,null,null,"Fixed","Delivery Charge",null,null,"Delivery Charge"]
[null,null,"Rate Class",null,"Monthly Base","Tier 1","Tier 2","Tier 3","Contract Demand","Gas Supply"]
[null,null,"Rate 1","General Firm Service",{"$f":"5381+190+1","v":5572},5233468.5223499956,3538634.7952602515,95603.557579467408,null,8270620]
[null,null,"Rate 6","Large Volume General Firm Service",72,607189.83033527818,1243388.9212600451,617622.23677315121,null,2228157]
[null,null,"Rate 11","Large Volume Seasonal Service",10,null,null,1826281.4655764999,null,1431902]
[null,null,"Rate 16","Contracted Firm Service",3,null,null,null,95824,0]
[null,null,"Source: EB-2025-0140 Gas Supply Plan Load Forecast - 2026 Forecast"]

{"sheet":"B1.3 Current Rev From Rates","index":3,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":false,"merged":[[17,2,17,3],[10,6,10,8]]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[]
[null,null,"Forecasted Revenue from Current Rates"]
[]
[null,null,"Months / Year",12]
[null,null,null,{"$f":"'A1.1 Distributor Information'!D9","v":"EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,null,null,"Fixed Monthly",null,"Delivery Charge",null,null,"Delivery  Charge"]
[null,null,"Rate Class",null,"Base",{"$f":"OneDollar","v":"Bill 32 Rate"},"Tier 1","Tier 2","Tier 3","Contract  Demand","Gas Supply","Upstream Recovery \nCharge","Transportation & \nStorage Charge","Federal Carbon Charge","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(A)"]
[null,null,"Rate 1","General Firm Service",{"$f":"'B1.2 Billing Determinants'!E9*'B1.1 Current Distribution Rates'!E10*$D$8","v":1872023.7848100956},0,{"$f":"'B1.2 Billing Determinants'!F9*'B1.1 Current Distribution Rates'!G10/100","v":1569626.2259999823},{"$f":"'B1.2 Billing Determinants'!G9*'B1.1 Current Distribution Rates'!H10/100","v":1040401.8829774642},{"$f":"'B1.2 Billing Determinants'!H9*'B1.1 Current Distribution Rates'!I10/100","v":27278.360976528555},{"$f":"'B1.2 Billing Determinants'!I9*'B1.1 Current Distribution Rates'!J10/100*$D$8","v":0},{"$f":"'B1.2 Billing Determinants'!J9*'B1.1 Current Distribution Rates'!K10/100","v":1562212.5999399999},{"$f":"'B1.1 Current Distribution Rates'!L10*'B1.2 Billing Determinants'!$J9/100","v":121908.93879999999},{"$f":"'B1.1 Current Distribution Rates'!M10*'B1.2 Billing Determinants'!$J9/100","v":223157.86884000001},{"$f":"'B1.1 Current Distribution Rates'!Q10*'B1.2 Billing Determinants'!J9/100","v":0},{"$f":"SUM(E14:N14)","v":6416609.6623440702}]
[null,null,"Rate 6","Large Volume General Firm Service",{"$f":"'B1.2 Billing Determinants'!E10*'B1.1 Current Distribution Rates'!E11*$D$8","v":98645.047239693435},0,{"$f":"'B1.2 Billing Determinants'!F10*'B1.1 Current Distribution Rates'!G11/100","v":167999.87875360966},{"$f":"'B1.2 Billing Determinants'!G10*'B1.1 Current Distribution Rates'!H11/100","v":309624.71601586114},{"$f":"'B1.2 Billing Determinants'!H10*'B1.1 Current Distribution Rates'!I11/100","v":146106.93940480147},{"$f":"'B1.2 Billing Determinants'!I10*'B1.1 Current Distribution Rates'!J11/100*$D$8","v":0},{"$f":"'B1.2 Billing Determinants'!J10*'B1.1 Current Distribution Rates'!K11/100","v":420869.891259},{"$f":"'B1.1 Current Distribution Rates'!L11*'B1.2 Billing Determinants'!$J10/100","v":65062.184399999998},{"$f":"'B1.1 Current Distribution Rates'!M11*'B1.2 Billing Determinants'!$J10/100","v":125697.02084100001},{"$f":"'B1.1 Current Distribution Rates'!Q11*'B1.2 Billing Determinants'!J10/100","v":0},{"$f":"SUM(E15:N15)","v":1334005.6779139654}]
[null,null,"Rate 11","Large Volume Seasonal Service",{"$f":"'B1.2 Billing Determinants'!E11*'B1.1 Current Distribution Rates'!E12*$D$8","v":27401.402011025955},0,{"$f":"'B1.2 Billing Determinants'!F11*'B1.1 Current Distribution Rates'!G12/100","v":0},{"$f":"'B1.2 Billing Determinants'!G11*'B1.1 Current Distribution Rates'!H12/100","v":0},{"$f":"'B1.2 Billing Determinants'!H11*'B1.1 Current Distribution Rates'!I12/100","v":313878.5852860671},{"$f":"'B1.2 Billing Determinants'!I11*'B1.1 Current Distribution Rates'!J12/100*$D$8","v":0},{"$f":"'B1.2 Billing Determinants'!J11*'B1.1 Current Distribution Rates'!K12/100","v":270467.67307399999},{"$f":"'B1.1 Current Distribution Rates'!L12*'B1.2 Billing Determinants'!$J11/100","v":504.02950400000003},{"$f":"'B1.1 Current Distribution Rates'!M12*'B1.2 Billing Determinants'!$J11/100","v":26011.931732000001},{"$f":"'B1.1 Current Distribution Rates'!Q12*'B1.2 Billing Determinants'!J11/100","v":0},{"$f":"SUM(E16:N16)","v":638263.62160709302}]
[null,null,"Rate 16","Contracted Firm Service",{"$f":"'B1.2 Billing Determinants'!E12*'B1.1 Current Distribution Rates'!E13*$D$8","v":60443.362450288842},0,{"$f":"'B1.2 Billing Determinants'!F12*'B1.1 Current Distribution Rates'!G13/100","v":0},{"$f":"'B1.2 Billing Determinants'!G12*'B1.1 Current Distribution Rates'!H13/100","v":0},{"$f":"'B1.2 Billing Determinants'!H12*'B1.1 Current Distribution Rates'!I13/100","v":0},{"$f":"'B1.2 Billing Determinants'!I12*'B1.1 Current Distribution Rates'!J13/100*$D$8","v":1316878.718519567},{"$f":"'B1.2 Billing Determinants'!J12*'B1.1 Current Distribution Rates'!K13/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L13*'B1.2 Billing Determinants'!$I12*$D$8/100","v":163783.14739199998},{"$f":"'B1.1 Current Distribution Rates'!N13*'B1.2 Billing Determinants'!$I12/100*$D$8","v":210428.35411200003},{"$f":"'B1.1 Current Distribution Rates'!Q13*'B1.2 Billing Determinants'!I12/100*D8","v":0},{"$f":"SUM(E17:N17)","v":1751533.5824738559}]
[null,null,"Total Revenue",null,{"$f":"SUM(E14:E17)","v":2058513.5965111037},0,1737626.1047535921,1350026.5989933254,487263.88566739712,1316878.718519567,2253550.1642729999,351258.30009599996,585295.17552500009,0,10140412.544338984]
[null,null,"(A) Transportation & Storage for Rates 1, 6, and 11. Transportation only for Rate 16."]

{"sheet":"C1.1 Current Rate Riders","index":4,"n_rows":56,"n_cols":6,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Current Rate Riders"]
[]
[null,null,"Delay in Revenue Recovery Rate Rider"]
[null,null,"Effective Until:"]
[]
[null,null,"Rate 1 | General Firm Service","cents / m3 volume",1.633,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service","cents / m3 volume",0.90900000000000003,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service","cents / m3 volume",0.5524,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service","cents / contracted demand / month",6.0100000000000001E-2,"$/contracted demand m3"]
[]
[]
[null,null,"Energy Content Variance Account (ECVA)"]
[null,null,null,null,"ECVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,0.24809999999999999,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,0.28149999999999997,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.1847,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,0,"Cents/contracted demand m3"]
[]
[]
[null,null,"Contribution in Aid of Construction Variance Account (CIACVA)"]
[null,null,null,null,"CIACVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,2.3088000000000002,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,3.0468999999999999,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.57889999999999997,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,4.7092000000000001,"Cents/contracted demand m3"]
[]
[]
[null,null,"Municipal Tax Variance Account (MTVA)"]
[null,null,null,null,"MTVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,0.50516000000000005,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,0.86511000000000005,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.16478999999999999,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,1.2396799999999999,"Cents/contracted demand m3"]
[]
[]
[null,null,"Other Revenue Deferral Account (ORDA)"]
[null,null,null,null,"ORDA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,-0.27379999999999999,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,-0.2291,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,-8.6999999999999994E-2,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,-0.1547,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Customer Volume Variance Account (CVVA)"]
[null,null,null,null,"CVVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,5.37,"$/Month"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,-43.46,"$/Month"]

{"sheet":"C1.2 - PCA","index":5,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'C1.1 Current Rate Riders'!C2","v":"EPCOR Natural Gas Limited Partnership"}]
[{"$f":"'C1.1 Current Rate Riders'!C3","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
["2026 OEB Inflation Factor",null,null,null,null,null,null,3.6999999999999998E-2]
[]
["Incentive Rate Adjustment (IR) = [(1.0 – 0.314) x 0.0127] + [0.314 x Inflation (I)]"]
[]
[null,null,null,1,-0.314,1.2699999999999999E-2,"+",0.314]
[null,null,null,null,{"$f":"D8+E8","v":0.68599999999999994},{"$f":"F8","v":1.2699999999999999E-2},null,{"$f":"H8*H4","v":1.1618E-2}]
[null,null,null,null,null,{"$f":"E9*F9","v":8.7121999999999981E-3},null,{"$f":"H9","v":1.1618E-2}]
[]
["2026 PCA Used in Application",null,null,null,null,null,null,{"$f":"F10+H10","v":2.03302E-2}]

{"sheet":"D1.1 Rate 1 Adjustment","index":6,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Rate 1 Incentive Rate Adjustment"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.1 Rate 1 Adjustment"}]
[]
[null,null,"Rate 1"]
[]
[null,null,"GDP-IPI"]
[null,null,"Less Productivity"]
[null,null,"Less Stretch Factor"]
[null,null,"Incentive Rate Adjustment",null,{"$f":"'C1.2 - PCA'!H12","v":2.03302E-2}]
[null,null,"Months / Year",null,12]
[]
[null,null,null,"Unit","Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue"]
[null,null,"Monthly Base","$/month",{"$f":"'B1.1 Current Distribution Rates'!E10","v":27.997484218863598},{"$f":"$E$13","v":2.03302E-2},{"$f":"E17*(1+F17)","v":28.566678672529939},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C17,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":5572},{"$f":"G17*H17*$E$14","v":1910082.4027600419}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},"$/month",{"$f":"'B1.1 Current Distribution Rates'!F10","v":1},0,{"$f":"E18*(1+F18)","v":1},{"$f":"H17","v":5572},{"$f":"G18*H18*$E$14","v":66864}]
[null,null,"Tier 1","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!G10","v":29.992083057283196},{"$f":"$E$13","v":2.03302E-2},{"$f":"E19*(1+F19)","v":30.601828104254377},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C19,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":5233468.5223499956},{"$f":"G19*H19/100","v":1601537.0410998072}]
[null,null,"Tier 2","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!H10","v":29.401222312373353},{"$f":"$E$13","v":2.03302E-2},29.998955042228367,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C20,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":3538634.7952602515},{"$f":"G20*H20/100","v":1061553.4613387727}]
[null,null,"Tier 3","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!I10","v":28.532788598221657},{"$f":"$E$13","v":2.03302E-2},29.112865896981226,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C21,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":95603.557579467408},27832.935510853575]
[null,null,"Contract Demand","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!J10","v":0},{"$f":"$E$13","v":2.03302E-2},0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C22,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G22*H22/100*$E$14","v":0}]
[null,null,"Gas Supply","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!K10","v":18.8887},0,18.8887,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C23,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":8270620},1562212.5999399999]
[null,null,"Upstream Recovery \nCharge","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!L10","v":1.474},0,1.474,{"$f":"H23","v":8270620},121908.93879999999]
[null,null,"Transportation & \nStorage Charge","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!M10","v":2.6981999999999999},0,2.6981999999999999,{"$f":"H24","v":8270620},223157.86884000001]
[null,null,"Federal Carbon Charge","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!Q10","v":0},0,0,{"$f":"H25","v":8270620},{"$f":"G26*H26/100","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I26)","v":6575149.2482894743}]

{"sheet":"D1.2 Rate 6 Adjustment","index":7,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Rate 6 Incentive Rate Adjustment"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.2 Rate 6 Adjustment"}]
[]
[null,null,"Rate 6"]
[]
[null,null,"GDP-IPI"]
[null,null,"Less Productivity"]
[null,null,"Less Stretch Factor"]
[null,null,"Incentive Rate Adjustment",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":2.03302E-2}]
[null,null,"Months / Year",null,12]
[]
[null,null,null,"Unit","Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue"]
[null,null,"Monthly Base","$/month",{"$f":"'B1.1 Current Distribution Rates'!E11","v":114.1725083792748},{"$f":"$E$13","v":2.03302E-2},{"$f":"E17*(1+F17)","v":116.49365830912714},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C17,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":72},{"$f":"G17*H17*12","v":100650.52077908584}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},"$/month",{"$f":"'B1.1 Current Distribution Rates'!F11","v":1},0,{"$f":"E18*(1+F18)","v":1},{"$f":"H17","v":72},{"$f":"G18*H18*12","v":864}]
[null,null,"Tier 1","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!G11","v":27.668427625153644},{"$f":"$E$13","v":2.03302E-2},{"$f":"E19*(1+F19)","v":28.230932292458544},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C19,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":607189.83033527818},{"$f":"G19*H19/100","v":171415.34988864631}]
[null,null,"Tier 2","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!H11","v":24.901678848970981},{"$f":"$E$13","v":2.03302E-2},25.407934960306331,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C20,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":1243388.9212600451},{"$f":"G20*H20/100","v":315919.44841740676}]
[null,null,"Tier 3","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!I11","v":23.656359940690677},{"$f":"$E$13","v":2.03302E-2},24.13729846955691,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C21,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":617622.23677315121},149077.32270428899]
[null,null,"Contract Demand","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!J11","v":0},{"$f":"$E$13","v":2.03302E-2},0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C22,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G22*H22/100*12","v":0}]
[null,null,"Gas Supply","cents / m3",{"$f":"'B1.1 Current Distribution Rates'!K11","v":18.8887},0,18.8887,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C23,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":2228157},420869.891259]
[null,null,"Upstream Recovery \nCharge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C24,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":2.92},0,2.92,{"$f":"H23","v":2228157},65062.184399999998]
[null,null,"Transportation & \nStorage Charge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C25,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":5.6413000000000002},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},5.6413000000000002,{"$f":"H24","v":2228157},125697.02084100001]
[null,null,"Federal Carbon Charge","cents / m3",null,0,0,{"$f":"H25","v":2228157},0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I26)","v":1349555.7382894277}]

{"sheet":"D1.3 Rate 11 Adjustment","index":8,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Rate 11 Incentive Rate Adjustment"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.3 Rate 11 Adjustment"}]
[]
[null,null,"Rate 11"]
[]
[null,null,"GDP-IPI"]
[null,null,"Less Productivity"]
[null,null,"Less Stretch Factor"]
[null,null,"Incentive Rate Adjustment",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":2.03302E-2}]
[null,null,"Months / Year",null,12]
[]
[null,null,null,"Unit","Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue"]
[null,null,"Monthly Base","$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C17,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":228.3450167585496},{"$f":"$E$13","v":2.03302E-2},{"$f":"E17*(1+F17)","v":232.98731661825428},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C17,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":10},{"$f":"G17*H17*12","v":27958.477994190514}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C18,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":1},0,{"$f":"E18*(1+F18)","v":1},{"$f":"H17","v":10},{"$f":"G18*H18*12","v":120}]
[null,null,"Tier 1","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C19,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":17.186758514629368},{"$f":"$E$13","v":2.03302E-2},17.536168752583485,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C19,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G19*H19/100","v":0}]
[null,null,"Tier 2","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C20,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":17.186758514629368},{"$f":"$E$13","v":2.03302E-2},17.536168752583485,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C20,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G20*H20/100","v":0}]
[null,null,"Tier 3","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C21,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":17.186758514629368},{"$f":"$E$13","v":2.03302E-2},17.536168752583485,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C21,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":1826281.4655764999},320259.79970064992]
[null,null,"Contract Demand","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C22,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},{"$f":"$E$13","v":2.03302E-2},0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C22,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G22*H22/100*12","v":0}]
[null,null,"Gas Supply","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C23,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":18.8887},0,18.8887,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C23,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":1431902},270467.67307399999]
[null,null,"Upstream Recovery \nCharge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C24,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":3.5200000000000002E-2},0,3.5200000000000002E-2,{"$f":"H23","v":1431902},504.02950400000003]
[null,null,"Transportation & \nStorage Charge","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C25,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":1.8166},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},1.8166,{"$f":"H24","v":1431902},26011.931732000001]
[null,null,"Federal Carbon Charge","cents / m3",null,0,0,{"$f":"H25","v":1431902},0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I26)","v":645321.91200484044}]

{"sheet":"D1.4 Rate 16 Adjustment","index":9,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Rate 16 Incentive Rate Adjustment"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.4 Rate 16 Adjustment"}]
[]
[null,null,"Rate 16"]
[]
[null,null,"GDP-IPI"]
[null,null,"Less Productivity"]
[null,null,"Less Stretch Factor"]
[null,null,"Incentive Rate Adjustment",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":2.03302E-2}]
[null,null,"Months / Year",null,12]
[]
[null,null,null,"Unit","Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue"]
[null,null,"Monthly Base","$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C17,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":1678.9822902858011},{"$f":"$E$13","v":2.03302E-2},{"$f":"E17*(1+F17)","v":1713.1163360437697},{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C17,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":3},{"$f":"G17*H17*$E$14","v":61672.188097575709}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C18,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":1},0,{"$f":"E18*(1+F18)","v":1},{"$f":"H17","v":3},{"$f":"G18*H18*$E$14","v":36}]
[null,null,"Tier 1","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C19,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},2.03302E-2,0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C19,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G19*H19/100","v":0}]
[null,null,"Tier 2","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C20,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},2.03302E-2,0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C20,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G20*H20/100","v":0}]
[null,null,"Tier 3","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C21,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},2.03302E-2,0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C21,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G21*H21/100","v":0}]
[null,null,"Contract Demand","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C22,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":114.5223463954374},2.03302E-2,116.85060860212593,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C22,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":95824},{"$f":"G22*H22/100*$E$14","v":1343651.1262428139}]
[null,null,"Gas Supply","cents / m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C23,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":0},0,0,{"$f":"INDEX('B1.2 Billing Determinants'!$E$9:$J$12,MATCH($C$8,'B1.2 Billing Determinants'!$C$9:$C$12,0),MATCH(C23,'B1.2 Billing Determinants'!$E$8:$J$8,0))","v":0},{"$f":"G23*H23/100","v":0}]
[null,null,"Upstream Recovery \nCharge","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C24,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":14.243399999999999},0,14.243399999999999,{"$f":"H22","v":95824},{"$f":"G24*H24/100*$E$14","v":163783.14739199998}]
[null,null,"Transportation Charge \nFrom Dawn","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C25,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":18.299900000000001},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},18.299900000000001,{"$f":"H24","v":95824},{"$f":"G25*H25/100*$E$14","v":210428.35411200003}]
[null,null,"Transportation Charge \nFrom Kirkwall","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C26,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":11.848000000000001},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},11.848000000000001,0,{"$f":"G26*H26/100*$E$14","v":0}]
[null,null,"Transportation Charge From Parkway","Cents/contracted demand m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),MATCH(C27,'B1.1 Current Distribution Rates'!$E$8:$Q$8,0))","v":11.848000000000001},{"$f":"'D1.1 Rate 1 Adjustment'!$F$25","v":0},11.848000000000001,0,{"$f":"G27*H27/100*$E$14","v":0}]
[null,null,"Federal Carbon Charge","Cents/contracted demand m3",null,0,0,{"$f":"H25","v":95824},{"$f":"G28*H28/100*$E$14","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I28)","v":1779570.8158443896}]

{"sheet":"E1.1 Proposed Dist Rates ","index":10,"n_rows":14,"n_cols":18,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Proposed Distribution Tariff Sheet Rates"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.1 Proposed Dist Rates "}]
[]
[null,null,"Rate Class",null,"Monthly Base",{"$f":"OneDollar","v":"Bill 32 Rate"},"Tier 1","Tier 2","Tier 3","Contract Demand","Gas Supply","Upstream Recovery \nCharge","Transportation & \nStorage Charge","Transportation Charge \nFrom Dawn","Transportation Charge \nFrom Kirkwall","Transportation Charge From Parkway","Federal Carbon Charge","Facililty Carbon Charge"]
[null,null,null,null,"$/month","$/month","₵ / m3","₵ / m3","₵ / m3","₵/contracted m3","₵/m3","(A)","₵  / m3","₵ /contracted m3","₵ /contracted m3","₵ /contracted m3","₵ / m3","₵ / m3"]
[null,null,"Rate 1","General Firm Service",{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(E$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":28.566678672529939},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(F$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":1},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(G$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":30.601828104254377},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(H$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":29.998955042228367},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(I$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":29.112865896981226},null,{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(K$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":18.8887},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(L$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":1.474},{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(M$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":2.6981999999999999},null,null,null,{"$f":"INDEX('D1.1 Rate 1 Adjustment'!$G$17:$G$26,MATCH(Q$8,'D1.1 Rate 1 Adjustment'!$C$17:$C$26,0))","v":0}]
[null,null,"Rate 6","Large Volume General Firm Service",{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(E8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":116.49365830912714},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(F8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":1},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(G8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":28.230932292458544},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(H8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":25.407934960306331},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(I8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":24.13729846955691},null,{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(K8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":18.8887},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(L8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":2.92},{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(M8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":5.6413000000000002},null,null,null,{"$f":"INDEX('D1.2 Rate 6 Adjustment'!$G$17:$G$26,MATCH(Q8,'D1.2 Rate 6 Adjustment'!$C$17:$C$26,0))","v":0}]
[null,null,"Rate 11","Large Volume Seasonal Service",{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(E8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":232.98731661825428},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(F8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":1},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(G8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":17.536168752583485},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(H8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":17.536168752583485},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(I8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":17.536168752583485},null,{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(K8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":18.8887},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(L8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":3.5200000000000002E-2},{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(M8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":1.8166},null,null,null,{"$f":"INDEX('D1.3 Rate 11 Adjustment'!$G$17:$G$26,MATCH(Q8,'D1.3 Rate 11 Adjustment'!$C$17:$C$26,0))","v":0}]
[null,null,"Rate 16","Contracted Firm Service",{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(E8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":1713.1163360437697},{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(F8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":1},null,null,null,{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(J8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":116.85060860212593},null,{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(L8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":14.243399999999999},null,{"$f":"'D1.4 Rate 16 Adjustment'!G25","v":18.299900000000001},{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(O8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":11.848000000000001},{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(P8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":11.848000000000001},{"$f":"INDEX('D1.4 Rate 16 Adjustment'!$G$17:$G$28,MATCH(Q8,'D1.4 Rate 16 Adjustment'!$C$17:$C$28,0))","v":0}]
[null,null,"(A) Rates 1, 6, and 11 all charged on cents / m3 basis. Rate 16 billed on cents / m3 of contracted demand basis"]

{"sheet":"E1.2 Billing Determinants","index":11,"n_rows":14,"n_cols":10,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Billing Determinants"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.2 Billing Determinants"}]
[]
[]
[null,null,"Rate Class","Description","Base","Tier 1","Tier 2","Tier 3","Firm Demand","Gas Supply"]
[null,null,null,null,"cx's","m3","m3","m3","Contracted m3","m3"]
[null,null,"Rate 1","General Firm Service",{"$f":"'B1.2 Billing Determinants'!E9","v":5572},{"$f":"'B1.2 Billing Determinants'!F9","v":5233468.5223499956},{"$f":"'B1.2 Billing Determinants'!G9","v":3538634.7952602515},{"$f":"'B1.2 Billing Determinants'!H9","v":95603.557579467408},null,{"$f":"'B1.2 Billing Determinants'!J9","v":8270620}]
[null,null,"Rate 6","Large Volume General Firm Service",{"$f":"'B1.2 Billing Determinants'!E10","v":72},{"$f":"'B1.2 Billing Determinants'!F10","v":607189.83033527818},{"$f":"'B1.2 Billing Determinants'!G10","v":1243388.9212600451},{"$f":"'B1.2 Billing Determinants'!H10","v":617622.23677315121},null,{"$f":"'B1.2 Billing Determinants'!J10","v":2228157}]
[null,null,"Rate 11","Large Volume Seasonal Service",{"$f":"'B1.2 Billing Determinants'!E11","v":10},null,null,{"$f":"'B1.2 Billing Determinants'!H11","v":1826281.4655764999},null,{"$f":"'B1.2 Billing Determinants'!J11","v":1431902}]
[null,null,"Rate 16","Contracted Firm Service",{"$f":"'B1.2 Billing Determinants'!E12","v":3},null,null,null,{"$f":"'B1.2 Billing Determinants'!I12","v":95824}]

{"sheet":"E1.3 Proposed Rev From Rate","index":12,"n_rows":18,"n_cols":15,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Proposed Revenue from Rates"]
[]
[null,null,"Months / Year",12]
[]
[null,null,"Rate Class",null,"Monthly Base",{"$f":"OneDollar","v":"Bill 32 Rate"},"Tier 1","Tier 2","Tier 3","Contracted\nDemand","Gas Supply","Upstream Recovery \nCharge","Transportation & \nStorage Charge","Federal Carbon \nCharge","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(A)"]
[null,null,"Rate 1","General Firm Service",{"$f":"'E1.1 Proposed Dist Rates '!E10*'E1.2 Billing Determinants'!E11*$D$7","v":1910082.4027600419},null,{"$f":"'E1.1 Proposed Dist Rates '!G10*'E1.2 Billing Determinants'!F11/100","v":1601537.0410998072},{"$f":"'E1.1 Proposed Dist Rates '!H10*'E1.2 Billing Determinants'!G11/100","v":1061553.4613387727},{"$f":"'E1.1 Proposed Dist Rates '!I10*'E1.2 Billing Determinants'!H11/100","v":27832.935510853575},{"$f":"'E1.1 Proposed Dist Rates '!J10*'E1.2 Billing Determinants'!I11/100*$D$7","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K10*'E1.2 Billing Determinants'!J11/100","v":1562212.5999399999},{"$f":"'E1.1 Proposed Dist Rates '!L10*'E1.2 Billing Determinants'!$J11/100","v":121908.93879999999},{"$f":"'E1.1 Proposed Dist Rates '!M10*'E1.2 Billing Determinants'!$J11/100","v":223157.86884000001},{"$f":"'E1.1 Proposed Dist Rates '!Q10*'E1.2 Billing Determinants'!J11/100","v":0},{"$f":"SUM(E11:N11)","v":6508285.2482894743}]
[null,null,"Rate 6","Large Volume General Firm Service",{"$f":"'E1.1 Proposed Dist Rates '!E11*'E1.2 Billing Determinants'!E12*$D$7","v":100650.52077908584},null,{"$f":"'E1.1 Proposed Dist Rates '!G11*'E1.2 Billing Determinants'!F12/100","v":171415.34988864631},{"$f":"'E1.1 Proposed Dist Rates '!H11*'E1.2 Billing Determinants'!G12/100","v":315919.44841740676},{"$f":"'E1.1 Proposed Dist Rates '!I11*'E1.2 Billing Determinants'!H12/100","v":149077.32270428899},{"$f":"'E1.1 Proposed Dist Rates '!J11*'E1.2 Billing Determinants'!I12/100*$D$7","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K11*'E1.2 Billing Determinants'!J12/100","v":420869.891259},{"$f":"'E1.1 Proposed Dist Rates '!L11*'E1.2 Billing Determinants'!$J12/100","v":65062.184399999998},{"$f":"'E1.1 Proposed Dist Rates '!M11*'E1.2 Billing Determinants'!$J12/100","v":125697.02084100001},{"$f":"'E1.1 Proposed Dist Rates '!Q11*'E1.2 Billing Determinants'!J12/100","v":0},{"$f":"SUM(E12:N12)","v":1348691.7382894277}]
[null,null,"Rate 11","Large Volume Seasonal Service",{"$f":"'E1.1 Proposed Dist Rates '!E12*'E1.2 Billing Determinants'!E13*$D$7","v":27958.477994190514},null,{"$f":"'E1.1 Proposed Dist Rates '!G12*'E1.2 Billing Determinants'!F13/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H12*'E1.2 Billing Determinants'!G13/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I12*'E1.2 Billing Determinants'!H13/100","v":320259.79970064992},{"$f":"'E1.1 Proposed Dist Rates '!J12*'E1.2 Billing Determinants'!I13/100*$D$7","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K12*'E1.2 Billing Determinants'!J13/100","v":270467.67307399999},{"$f":"'E1.1 Proposed Dist Rates '!L12*'E1.2 Billing Determinants'!$J13/100","v":504.02950400000003},{"$f":"'E1.1 Proposed Dist Rates '!M12*'E1.2 Billing Determinants'!$J13/100","v":26011.931732000001},{"$f":"'E1.1 Proposed Dist Rates '!Q12*'E1.2 Billing Determinants'!J13/100","v":0},{"$f":"SUM(E13:N13)","v":645201.91200484044}]
[null,null,"Rate 16","Contracted Firm Service",{"$f":"'E1.1 Proposed Dist Rates '!E13*'E1.2 Billing Determinants'!E14*$D$7","v":61672.188097575709},null,{"$f":"'E1.1 Proposed Dist Rates '!G13*'E1.2 Billing Determinants'!F14/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H13*'E1.2 Billing Determinants'!G14/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I13*'E1.2 Billing Determinants'!H14/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J13*'E1.2 Billing Determinants'!I14/100*$D$7","v":1343651.1262428139},{"$f":"'E1.1 Proposed Dist Rates '!K13*'E1.2 Billing Determinants'!J14/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L13*'E1.2 Billing Determinants'!$I14/100*$D$7","v":163783.14739199998},{"$f":"'E1.1 Proposed Dist Rates '!N13*'E1.2 Billing Determinants'!$I14/100*$D$7","v":210428.35411200003},{"$f":"'E1.1 Proposed Dist Rates '!Q13*'E1.2 Billing Determinants'!I14/100*$D$7","v":0},{"$f":"SUM(E14:N14)","v":1779534.8158443896}]
[null,null,"(A) Transportation & Storage for Rates 1, 6, and 11. Transportation only (no seasonal storage) for Rate 16 from Dawn.",null,null,null,null,null,null,null,null,null,"Proposed Revenue",null,{"$f":"SUM(O11:O14)","v":10281713.714428131}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Current Revenue",null,{"$f":"'B1.3 Current Rev From Rates'!O18","v":10140412.544338984}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Change",null,{"$f":"O15-O16","v":141301.17008914612}]
[null,null,null,null,null,null,null,null,null,null,null,null,"% Change",null,{"$f":"O17/O16","v":1.3934459714662133E-2}]

{"sheet":"F1.3 Proposed Rate Riders","index":13,"n_rows":84,"n_cols":6,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[null,null,"F1.3 Rate Riders"]
[]
[null,null,"Delay in Revenue Recovery Rate Rider"]
[null,null,null,null,"Delay in Revenue Recovery Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,1.633,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,0.90900000000000003,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.5524,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,6.0100000000000001E-2,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Energy Content Variance Account (ECVA)"]
[null,null,null,null,"ECVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,0.1794,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,0.19489999999999999,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.1031,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,0,"Cents/contracted demand m3"]
[]
[]
[null,null,"Contribution in Aid of Construction Variance Account (CIACVA)"]
[null,null,null,null,"CIACVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,2.0743180969999999,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,2.6496246110000001,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.43723579000000001,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,4.5364000000000004,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Municipal Tax Variance Account (MTVA)"]
[null,null,null,null,"MTVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,-0.41392198699999999,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,-0.68612524100000005,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,-0.11350957,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,-1.0891,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Other Revenue Deferral Account (ORDA)"]
[null,null,null,null,"ORDA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,-0.24784456999999999,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,-0.200738997,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,-6.6199840999999995E-2,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,-0.15010000000000001,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Customer Volume Variance Account (CVVA)"]
[null,null,null,null,"CVVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,8.5344531000000003,"$/Month"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,26.028343,"$/Month"]
[null,null,"Rate 11 | Large Volume Seasonal Service"]
[null,null,"Rate 16 | Contracted Firm Service"]
[]
[]
[null,null,"Unaccounted for Gas Variance Account (UFGVA)"]
[null,null,null,null,"UFG Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,-0.24627660333412099,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,-0.25157414077036849,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,-0.14327670683418475,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,-5.2767999999999997,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Transportation Variance Account (TVA)"]
[null,null,null,null,"TVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,0,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,0,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,4.1246,"Cents/contracted demand m3/month"]
[]
[]
[null,null,"Storage and Transportation Variance Account (S&TVA)"]
[null,null,null,null,"S&TVA Rate Rider"]
[]
[null,null,"Rate 1 | General Firm Service",null,1.1569347943808164,"Cents/m3"]
[null,null,"Rate 6 | Large Volume General Firm Service",null,1.5659313903575276,"Cents/m3"]
[null,null,"Rate 11 | Large Volume Seasonal Service",null,0.47994643374388646,"Cents/m3"]
[null,null,"Rate 16 | Contracted Firm Service",null,0,"Cents/contracted demand m3/month"]

{"sheet":"G1.1 Rate 1 Bill Impact","index":14,"n_rows":214,"n_cols":12,"rows_kept":214,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Rate 1 Delivery Bill Impact"]
[null,null,"G1.1 Rate 1 Bill Impact"]
[]
[null,null,"Rate 1"]
[]
[null,null,"Rate 1 - Residential",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C12))","v":27.997484218863598},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C12))","v":28.566678672529939}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C13))","v":1},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C13))","v":1}]
[null,null,"First 100 m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C14))","v":29.992083057283196},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C14))","v":30.601828104254377}]
[null,null,"Next 400 m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C15))","v":29.401222312373353},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C15))","v":29.998955042228367}]
[null,null,"GT 500m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C16))","v":28.532788598221657},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C16))","v":29.112865896981226}]
[null,null,"Contracted Demand",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C17))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C17))","v":0}]
[null,null,"Gas Supply",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C18))","v":18.8887},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C18))","v":18.8887}]
[null,null,"Upstream Recovery \nCharge",null,"$/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C19))","v":1.474},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C19))","v":1.474}]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,MATCH($C$8,'B1.1 Current Distribution Rates'!$C$10:$C$13,0),COUNTA('G1.1 Rate 1 Bill Impact'!$C$12:C20))","v":2.6981999999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,MATCH($C$8,'E1.1 Proposed Dist Rates '!$C$10:$C$13,0),COUNTA($C$12:C20))","v":2.6981999999999999}]
[null,null,"Federal Carbon Charge",null,"₵/m3",{"$f":"'B1.1 Current Distribution Rates'!Q10","v":0},null,{"$f":"'E1.1 Proposed Dist Rates '!Q10","v":0}]
[]
[null,null,"Rate Riders"]
[null,null,"Delay in Revenue Recovery Rate Rider",null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$10","v":1.633},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$9","v":1.633}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$16","v":"ECVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$19","v":0.24809999999999999},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$18","v":0.1794}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$25","v":"CIACVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$28","v":2.3088000000000002},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$27","v":2.0743180969999999}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$34","v":"MTVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$37","v":0.50516000000000005},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$36","v":-0.41392198699999999}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$43","v":"ORDA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$46","v":-0.27379999999999999},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$45","v":-0.24784456999999999}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$52","v":"CVVA Rate Rider"},null,"$/month",{"$f":"'C1.1 Current Rate Riders'!E55","v":5.37},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$54","v":8.5344531000000003}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!E61","v":"UFG Rate Rider"},null,{"$f":"E28","v":"₵/m3"},0,null,{"$f":"'F1.3 Proposed Rate Riders'!E63","v":-0.24627660333412099}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!E70","v":"TVA Rate Rider"},null,{"$f":"E28","v":"₵/m3"},0,null,{"$f":"'F1.3 Proposed Rate Riders'!E72","v":0}]
[null,null,{"$f":"'F1.3 Proposed Rate Riders'!E79","v":"S&TVA Rate Rider"},null,{"$f":"E27","v":"₵/m3"},0,null,{"$f":"'F1.3 Proposed Rate Riders'!E81","v":1.1569347943808164}]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F12*$E35","v":335.96981062636314},null,{"$f":"H12*$E35","v":342.80014407035924},null,{"$f":"H35-F35","v":6.8303334439960963},null,{"$f":"J35/F35","v":2.0330200000000024E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,12,{"$f":"F13*$E36","v":12},null,{"$f":"H13*$E36","v":12},null,{"$f":"H36-F36","v":0},null,{"$f":"J36/F36","v":0}]
[null,null,"First 100 m3",null,836.9,{"$f":"F14*$E37/100","v":251.00374310640305},null,{"$f":"H14*$E37/100","v":256.10669940450487},null,{"$f":"H37-F37","v":5.1029562981018159},null,{"$f":"J37/F37","v":2.0330200000000083E-2}]
[null,null,"Next 400 m3",null,587,172.58517497363158,null,176.09386609788052,null,3.5086911242489407,null,2.0330200000000093E-2]
[null,null,"GT 500m3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E37:E40)","v":1423.9},268.95619929999998,null,268.95619929999998,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E41","v":1423.9},20.988286000000002,null,20.988286000000002,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E42","v":1423.9},38.419669800000001,null,38.419669800000001,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E41","v":1423.9},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F35:F44)","v":1099.9228838063977},null,{"$f":"SUM(H35:H44)","v":1115.3648646727447},null,{"$f":"SUM(J35:J44)","v":15.441980866346853},null,{"$f":"J45/F45","v":1.4039148647319954E-2}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C24","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E41","v":1423.9},{"$f":"$E48*F24/100","v":23.252287000000003},null,{"$f":"$E48*H24/100","v":23.252287000000003},null,{"$f":"H48-F48","v":0},null,{"$f":"J48/F48","v":0}]
[null,null,"ECVA Rate Rider",null,{"$f":"E48","v":1423.9},{"$f":"$E49*F25/100","v":3.5326958999999998},null,{"$f":"$E49*H25/100","v":2.5544766000000001},null,{"$f":"H49-F49","v":-0.97821929999999968},null,{"$f":"J49/F49","v":-0.2769044740024183}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E48","v":1423.9},{"$f":"$E50*F26/100","v":32.875003200000009},null,{"$f":"$E50*H26/100","v":29.536215383183002},null,{"$f":"H50-F50","v":-3.3387878168170069},null,{"$f":"J50/F50","v":-0.10156007579695098}]
[null,null,"MTVA Rate Rider",null,{"$f":"E49","v":1423.9},{"$f":"$E51*F27/100","v":7.1929732400000015},null,{"$f":"$E51*H27/100","v":-5.8938351728930005},null,-13.086808412893003,null,-1.8193878909652388]
[null,null,"ORDA Rate Rider",null,{"$f":"E50","v":1423.9},{"$f":"$E52*F28/100","v":-3.8986382000000002},null,{"$f":"$E52*H28/100","v":-3.5290588322300001},null,{"$f":"H52-F52","v":0.36957936777000011},null,{"$f":"J52/F52","v":-9.4797041636230844E-2}]
[null,null,"CVVA Rate Rider",null,12,{"$f":"$E53*F29","v":64.44},null,{"$f":"$E53*H29","v":102.4134372},null,37.973437200000006,null,0.58928363128491634]
[null,null,{"$f":"C30","v":"UFG Rate Rider"},null,{"$f":"E48","v":1423.9},{"$f":"$E54*F30/100","v":0},null,{"$f":"$E54*H30/100","v":-3.5067325548745494},null,-3.5067325548745494,null,{"$error":"#DIV/0!"}]
[null,null,"TVA Rate Rider",null,{"$f":"E49","v":1423.9},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"S&TVA Rate Rider",null,1423.9,0,null,16.473594537188447,null,16.473594537188447,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F48:F56)","v":127.39432114000002},null,{"$f":"SUM(H48:H56)","v":161.30038416037388},null,{"$f":"SUM(J48:J56)","v":33.906063020373892},null,{"$f":"J57/F57","v":0.26615050590138017}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F45+F57","v":1227.3172049463979},null,{"$f":"H45+H57","v":1276.6652488331185},null,{"$f":"J45+J57","v":49.348043886720745},null,{"$f":"J59/F59","v":4.0208060058015714E-2}]
[]
[]
[null,null,"Rate 1 - New Residential",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F12","v":27.997484218863598},null,{"$f":"H12","v":28.566678672529939}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"First 100 m3",null,"₵/m3",29.992083057283196,null,30.601828104254377]
[null,null,"Next 400 m3",null,"₵/m3",29.401222312373353,null,29.998955042228367]
[null,null,"GT 500m3",null,"₵/m3",28.532788598221657,null,29.112865896981226]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",18.8887,null,18.8887]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",1.474,null,1.474]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",2.6981999999999999,null,2.6981999999999999]
[null,null,"Federal Carbon Charge",null,"₵/m3",0,null,0]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C24","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E24","v":"₵/m3"},{"$f":"F24","v":1.633},null,{"$f":"H24","v":1.633}]
[null,null,"ECVA Rate Rider",null,{"$f":"E25","v":"₵/m3"},{"$f":"F25","v":0.24809999999999999},null,0.1794]
[null,null,"CIACVA Rate Rider",null,"₵/m3",{"$f":"F26","v":2.3088000000000002},null,2.0743180969999999]
[null,null,"MTVA Rate Rider",null,"₵/m3",{"$f":"F27","v":0.50516000000000005},null,-0.41392198699999999]
[null,null,"ORDA Rate Rider",null,"₵/m3",{"$f":"F28","v":-0.27379999999999999},null,-0.24784456999999999]
[null,null,"CVVA Rate Rider",null,"$/month",{"$f":"F29","v":5.37},null,8.5344531000000003]
[null,null,{"$f":"C30","v":"UFG Rate Rider"},null,"₵/m3",{"$f":"F30","v":0},null,{"$f":"H30","v":-0.24627660333412099}]
[null,null,"TVA Rate Rider",null,"₵/m3",0,null,0]
[null,null,"S&TVA Rate Rider",null,"₵/m3",0,null,1.1569347943808164]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F64*$E87","v":335.96981062636314},null,{"$f":"H64*$E87","v":342.80014407035924},null,{"$f":"H87-F87","v":6.8303334439960963},null,{"$f":"J87/F87","v":2.0330200000000024E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E87","v":12},{"$f":"F65*$E88","v":12},null,{"$f":"H65*$E88","v":12},null,{"$f":"H88-F88","v":0},null,{"$f":"J88/F88","v":0}]
[null,null,"First 100 m3",null,993.12960436562071,{"$f":"F66*$E89/100","v":297.86025580780495},null,{"$f":"H66*$E89/100","v":303.9158143804288},null,{"$f":"H89-F89","v":6.0555585726238519},null,{"$f":"J89/F89","v":2.0330200000000052E-2}]
[null,null,"Next 400 m3",null,1072.8703956343793,315.4370101441034,null,321.84990764773505,null,6.4128975036316547,null,2.0330200000000014E-2]
[null,null,"GT 500m3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E89:E92)","v":2066},390.240542,null,390.240542,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E93","v":2066},30.452840000000002,null,30.452840000000002,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E94","v":2066},55.744812000000003,null,55.744812000000003,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E93","v":2066},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F87:F96)","v":1437.7052705782712},null,{"$f":"SUM(H87:H96)","v":1457.004060098523},null,{"$f":"SUM(J87:J96)","v":19.298789520251603},null,{"$f":"J97/F97","v":1.3423328073694325E-2}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C76","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E93","v":2066},{"$f":"$E100*F76/100","v":33.737780000000001},null,{"$f":"$E100*H76/100","v":33.737780000000001},null,{"$f":"H100-F100","v":0},null,{"$f":"J100/F100","v":0}]
[null,null,"ECVA Rate Rider",null,{"$f":"E100","v":2066},{"$f":"$E101*F77/100","v":5.1257459999999995},null,{"$f":"$E101*H77/100","v":3.706404},null,{"$f":"H101-F101","v":-1.4193419999999994},null,{"$f":"J101/F101","v":-0.2769044740024183}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E100","v":2066},{"$f":"$E102*F78/100","v":47.699808000000004},null,{"$f":"$E102*H78/100","v":42.855411884019993},null,-4.8443961159800111,null,-0.10156007579695102]
[null,null,"MTVA Rate Rider",null,{"$f":"E101","v":2066},{"$f":"$E103*F79/100","v":10.4366056},null,{"$f":"$E103*H79/100","v":-8.5516282514200004},null,-18.988233851419999,null,-1.8193878909652386]
[null,null,"ORDA Rate Rider",null,{"$f":"E102","v":2066},{"$f":"$E104*F80/100","v":-5.6567080000000001},null,{"$f":"$E104*H80/100","v":-5.1204688161999998},null,0.53623918380000024,null,-9.4797041636230872E-2]
[null,null,"CVVA Rate Rider",null,{"$f":"E53","v":12},{"$f":"$E105*F81","v":64.44},null,{"$f":"$E105*H81","v":102.4134372},null,37.973437200000006,null,0.58928363128491634]
[null,null,{"$f":"C82","v":"UFG Rate Rider"},null,{"$f":"E104","v":2066},{"$f":"$E106*F82/100","v":0},null,{"$f":"$E106*H82/100","v":-5.0880746248829398},null,{"$f":"H106-F106","v":-5.0880746248829398},null,{"$f":"J106/F106","v":{"$error":"#DIV/0!"}}]
[null,null,"TVA Rate Rider",null,{"$f":"E106","v":2066},{"$f":"$E107*F83/100","v":0},null,{"$f":"$E107*H83/100","v":0},null,{"$f":"H107-F107","v":0},null,{"$f":"J107/F107","v":{"$error":"#DIV/0!"}}]
[null,null,"S&TVA Rate Rider",null,{"$f":"E107","v":2066},0,null,23.902272851907664,null,23.902272851907664,null,{"$error":"#DIV/0!"}]
[]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F100:F108)","v":155.78323160000002},null,{"$f":"SUM(H100:H108)","v":187.85513424342471},null,{"$f":"SUM(J100:J108)","v":32.071902643424721},null,{"$f":"J110/F110","v":0.20587519153393091}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F97+F110","v":1593.4885021782711},null,{"$f":"H97+H110","v":1644.8591943419478},null,{"$f":"J97+J110","v":51.370692163676324},null,{"$f":"J112/F112","v":3.2237880658350204E-2}]
[]
[null,null,"Rate 1 - Small Commercial",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F64","v":27.997484218863598},null,{"$f":"H64","v":28.566678672529939}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"First 100 m3",null,"₵/m3",29.992083057283196,null,30.601828104254377]
[null,null,"Next 400 m3",null,"₵/m3",29.401222312373353,null,29.998955042228367]
[null,null,"GT 500m3",null,"₵/m3",28.532788598221657,null,29.112865896981226]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",18.8887,null,18.8887]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",1.474,null,1.474]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",2.6981999999999999,null,2.6981999999999999]
[null,null,"Federal Carbon Charge",null,"₵/m3",0,null,0]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C76","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E76","v":"₵/m3"},{"$f":"F76","v":1.633},null,{"$f":"H76","v":1.633}]
[null,null,"ECVA Rate Rider",null,{"$f":"E77","v":"₵/m3"},{"$f":"F77","v":0.24809999999999999},null,0.1794]
[null,null,"CIACVA Rate Rider",null,"₵/m3",{"$f":"F78","v":2.3088000000000002},null,2.0743180969999999]
[null,null,"MTVA Rate Rider",null,"₵/m3",{"$f":"F79","v":0.50516000000000005},null,-0.41392198699999999]
[null,null,"ORDA Rate Rider",null,"₵/m3",{"$f":"F80","v":-0.27379999999999999},null,-0.24784456999999999]
[null,null,"CVVA Rate Rider",null,"$/month",{"$f":"F81","v":5.37},null,8.5344531000000003]
[null,null,{"$f":"C82","v":"UFG Rate Rider"},null,"₵/m3",{"$f":"F82","v":0},null,{"$f":"H82","v":-0.24627660333412099}]
[null,null,"TVA Rate Rider",null,"₵/m3",0,null,0]
[null,null,"S&TVA Rate Rider",null,"₵/m3",0,null,1.1569347943808164]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F116*$E139","v":335.96981062636314},null,{"$f":"H116*$E139","v":342.80014407035924},null,{"$f":"H139-F139","v":6.8303334439960963},null,{"$f":"J139/F139","v":2.0330200000000024E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E139","v":12},{"$f":"F117*$E140","v":12},null,{"$f":"H117*$E140","v":12},null,{"$f":"H140-F140","v":0},null,{"$f":"J140/F140","v":0}]
[null,null,"First 100 m3",null,1151,{"$f":"F118*$E141/100","v":345.20887598932961},null,{"$f":"H118*$E141/100","v":352.22704147996791},null,{"$f":"H141-F141","v":7.018165490638296},null,{"$f":"J141/F141","v":2.0330200000000079E-2}]
[null,null,"Next 400 m3",null,2249.9,661.49810080608802,null,674.94648949509599,null,13.44838868900797,null,2.0330200000000059E-2]
[null,null,"GT 500m3",null,784.4,223.81119376445065,null,228.36132009592075,null,4.5501263314700964,null,2.0330200000000277E-2]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E141:E144)","v":4185.3},790.54876109999998,null,790.54876109999998,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E145","v":4185.3},61.691322,null,61.691322,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E146","v":4185.3},112.9277646,null,112.9277646,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E145","v":4185.3},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F139:F148)","v":2543.6558288862316},null,{"$f":"SUM(H139:H148)","v":2575.5028428413439},null,{"$f":"SUM(J139:J148)","v":31.847013955112459},null,{"$f":"J149/F149","v":1.2520174149919109E-2}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C48","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E145","v":4185.3},{"$f":"$E152*F128/100","v":68.345949000000005},null,{"$f":"$E152*H128/100","v":68.345949000000005},null,{"$f":"H152-F152","v":0},null,{"$f":"J152/F152","v":0}]
[null,null,"ECVA Rate Rider",null,{"$f":"E146","v":4185.3},{"$f":"$E153*F129/100","v":10.383729300000001},null,{"$f":"$E153*H129/100","v":7.5084282000000009},null,{"$f":"H153-F153","v":-2.8753010999999997},null,{"$f":"J153/F153","v":-0.27690447400241835}]
[null,null,"CIACVA Rate Rider",null,4185.3,{"$f":"$E154*F130/100","v":96.630206400000006},null,{"$f":"$E154*H130/100","v":86.81643531374101},null,-9.8137710862589955,null,-0.10156007579695074]
[null,null,"MTVA Rate Rider",null,4185.3,{"$f":"$E155*F131/100","v":21.142461480000001},null,{"$f":"$E155*H131/100","v":-17.323876921911001},null,-38.466338401911003,null,-1.8193878909652388]
[null,null,"ORDA Rate Rider",null,{"$f":"E152","v":4185.3},{"$f":"$E156*F132/100","v":-11.459351400000001},null,{"$f":"$E156*H132/100","v":-10.37303878821},null,1.0863126117900013,null,-9.4797041636230928E-2]
[null,null,"CVVA Rate Rider",null,12,{"$f":"$E157*F133","v":64.44},null,{"$f":"$E157*H133","v":102.4134372},null,37.973437200000006,null,0.58928363128491634]
[null,null,{"$f":"C54","v":"UFG Rate Rider"},null,{"$f":"E154","v":4185.3},{"$f":"$E158*F134/100","v":0},null,{"$f":"$E158*H134/100","v":-10.307414679342967},null,{"$f":"H158-F158","v":-10.307414679342967},null,{"$f":"J158/F158","v":{"$error":"#DIV/0!"}}]
[null,null,"TVA Rate Rider",null,4185.3,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"S&TVA Rate Rider",null,4185.3,0,null,48.421191949220308,null,48.421191949220308,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F152:F160)","v":249.48299478000001},null,{"$f":"SUM(H152:H160)","v":275.50111127349732},null,{"$f":"SUM(J152:J160)","v":26.018116493497345},null,{"$f":"J161/F161","v":0.10428813601680842}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F149+F161","v":2793.1388236662315},null,{"$f":"H149+H161","v":2851.0039541148412},null,{"$f":"J149+J161","v":57.865130448609804},null,{"$f":"J163/F163","v":2.0716883084478027E-2}]
[]
[null,null,"Rate 1 - Small Agricultural",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F116","v":27.997484218863598},null,{"$f":"H116","v":28.566678672529939}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"First 100 m3",null,"₵/m3",{"$f":"F118","v":29.992083057283196},null,{"$f":"H118","v":30.601828104254377}]
[null,null,"Next 400 m3",null,"₵/m3",29.401222312373353,null,29.998955042228367]
[null,null,"GT 500m3",null,"₵/m3",28.532788598221657,null,29.112865896981226]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",18.8887,null,18.8887]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",1.474,null,1.474]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",2.6981999999999999,null,2.6981999999999999]
[null,null,"Federal Carbon Charge",null,"₵/m3",0,null,0]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C24","v":"Delay in Revenue Recovery Rate Rider"},null,"₵/m3",{"$f":"F128","v":1.633},null,{"$f":"H128","v":1.633}]
[null,null,"ECVA Rate Rider",null,"₵/m3",0.24809999999999999,null,0.1794]
[null,null,"CIACVA Rate Rider",null,"₵/m3",2.3088000000000002,null,2.0743180969999999]
[null,null,"MTVA Rate Rider",null,"₵/m3",0.50516000000000005,null,-0.41392198699999999]
[null,null,"ORDA Rate Rider",null,"₵/m3",-0.27379999999999999,null,-0.24784456999999999]
[null,null,"CVVA Rate Rider",null,{"$f":"E167","v":"$/month"},5.37,null,8.5344531000000003]
[null,null,{"$f":"C30","v":"UFG Rate Rider"},null,"₵/m3",{"$f":"F134","v":0},null,{"$f":"H134","v":-0.24627660333412099}]
[null,null,"TVA Rate Rider",null,"₵/m3",0,null,0]
[null,null,"S&TVA Rate Rider",null,"₵/m3",0,null,1.1569347943808164]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F167*$E190","v":335.96981062636314},null,{"$f":"H167*$E190","v":342.80014407035924},null,{"$f":"H190-F190","v":6.8303334439960963},null,{"$f":"J190/F190","v":2.0330200000000024E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E190","v":12},{"$f":"F168*$E191","v":12},null,{"$f":"H168*$E191","v":12},null,{"$f":"H191-F191","v":0},null,{"$f":"J191/F191","v":0}]
[null,null,"First 100 m3",null,1200,{"$f":"F169*$E192/100","v":359.90499668739835},null,{"$f":"H169*$E192/100","v":367.22193725105251},null,{"$f":"H192-F192","v":7.3169405636541569},null,{"$f":"J192/F192","v":2.0330200000000031E-2}]
[null,null,"Next 400 m3",null,3367.6,990.11556259148506,null,1010.2448100020825,null,20.129247410597486,null,2.0330200000000076E-2]
[null,null,"GT 500m3",null,2925.4,834.69819765237639,null,851.66777895028872,null,16.969581297912327,null,2.0330199999999982E-2]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Commodity",null,{"$f":"SUM(E192:E195)","v":7493},1415.3302910000002,null,1415.3302910000002,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E196","v":7493},110.44682,null,110.44682,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E197","v":7493},202.17612600000001,null,202.17612600000001,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E196","v":7493},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F190:F199)","v":4260.6418045576238},null,{"$f":"SUM(H190:H199)","v":4311.8879072737836},null,{"$f":"SUM(J190:J199)","v":51.246102716160067},null,{"$f":"J200/F200","v":1.20277894896825E-2}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C152","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E196","v":7493},{"$f":"$E203*F179/100","v":122.36068999999999},null,{"$f":"$E203*H179/100","v":122.36068999999999},null,{"$f":"H203-F203","v":0},null,{"$f":"J203/F203","v":0}]
[null,null,"ECVA Rate Rider",null,{"$f":"E197","v":7493},{"$f":"$E204*F180/100","v":18.590132999999998},null,{"$f":"$E204*H180/100","v":13.442442000000002},null,{"$f":"H204-F204","v":-5.1476909999999965},null,{"$f":"J204/F204","v":-0.27690447400241824}]
[null,null,"CIACVA Rate Rider",null,7493,{"$f":"$E205*F181/100","v":172.99838400000002},null,{"$f":"$E205*H181/100","v":155.42865500821},null,-17.569728991790015,null,-0.10156007579695088]
[null,null,"MTVA Rate Rider",null,7493,{"$f":"$E206*F182/100","v":37.851638800000003},null,{"$f":"$E206*H182/100","v":-31.015174485909998},null,-68.866813285909998,null,-1.8193878909652386]
[null,null,"ORDA Rate Rider",null,{"$f":"E206","v":7493},{"$f":"$E207*F183/100","v":-20.515833999999998},null,{"$f":"$E207*H183/100","v":-18.570993630099998},null,1.9448403698999996,null,-9.4797041636230817E-2]
[null,null,"CVVA Rate Rider",null,{"$f":"E157","v":12},{"$f":"$E208*F184","v":64.44},null,{"$f":"$E208*H184","v":102.4134372},null,37.973437200000006,null,0.58928363128491634]
[null,null,{"$f":"C158","v":"UFG Rate Rider"},null,{"$f":"E206","v":7493},{"$f":"$E209*F185/100","v":0},null,{"$f":"$E209*H185/100","v":-18.453505887825685},null,-18.453505887825685,null,{"$error":"#DIV/0!"}]
[null,null,"TVA Rate Rider",null,{"$f":"E203","v":7493},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"S&TVA Rate Rider",null,7493,0,null,86.689124142954569,null,86.689124142954569,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F203:F211)","v":395.7250118},null,{"$f":"SUM(H203:H211)","v":412.29467434732896},null,{"$f":"SUM(J203:J211)","v":16.569662547328875},null,{"$f":"J212/F212","v":4.1871658483146897E-2}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F200+F212","v":4656.366816357624},null,{"$f":"H200+H212","v":4724.1825816211131},null,{"$f":"J200+J212","v":67.815765263488942},null,{"$f":"J214/F214","v":1.4564094268788052E-2}]

{"sheet":"G1.2 Rate 6 Bill Impact","index":15,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Rate 6 Delivery Bill Impact"]
[null,null,"G1.2 Rate 6 Bill Impact"]
[]
[null,null,"Rate 6 - Medium Commercial",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C10))","v":114.1725083792748},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C10))","v":116.49365830912714}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C11))","v":1},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C11))","v":1}]
[null,null,"First 1000 m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C12))","v":27.668427625153644},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C12))","v":28.230932292458544}]
[null,null,"Next 6000 m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C13))","v":24.901678848970981},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C13))","v":25.407934960306331}]
[null,null,"GT 7000m3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C14))","v":23.656359940690677},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C14))","v":24.13729846955691}]
[null,null,"Contracted Demand",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C15))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C15))","v":0}]
[null,null,"Gas Supply",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C16))","v":18.8887},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C16))","v":18.8887}]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C17))","v":2.92},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C17))","v":2.92}]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,2,COUNTA($C$10:C18))","v":5.6413000000000002},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,2,COUNTA($C$10:C18))","v":5.6413000000000002}]
[null,null,"Federal Carbon Charge",null,"₵/m3",{"$f":"'B1.1 Current Distribution Rates'!Q11","v":0},null,{"$f":"'E1.1 Proposed Dist Rates '!Q11","v":0}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C24","v":"Delay in Revenue Recovery Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$11","v":0.90900000000000003},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$10","v":0.90900000000000003}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C25","v":"ECVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$20","v":0.28149999999999997},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$19","v":0.19489999999999999}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C26","v":"CIACVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$29","v":3.0468999999999999},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$28","v":2.6496246110000001}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C27","v":"MTVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$38","v":0.86511000000000005},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$37","v":-0.68612524100000005}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C28","v":"ORDA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!$E$47","v":-0.2291},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$46","v":-0.200738997}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C29","v":"CVVA Rate Rider"},null,{"$f":"E10","v":"$/month"},{"$f":"'C1.1 Current Rate Riders'!E56","v":-43.46},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$55","v":26.028343}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C30","v":"UFG Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!E57","v":0},null,{"$f":"'F1.3 Proposed Rate Riders'!E64","v":-0.25157414077036849}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C31","v":"TVA Rate Rider"},null,{"$f":"E12","v":"₵/m3"},{"$f":"'C1.1 Current Rate Riders'!E58","v":0},null,{"$f":"'F1.3 Proposed Rate Riders'!E73","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C32","v":"S&TVA Rate Rider"},null,"₵/m3",{"$f":"'C1.1 Current Rate Riders'!E59","v":0},null,{"$f":"'F1.3 Proposed Rate Riders'!E82","v":1.5659313903575276}]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F10*$E33","v":1370.0701005512976},null,{"$f":"H10*$E33","v":1397.9238997095258},null,{"$f":"H33-F33","v":27.853799158228185},null,{"$f":"J33/F33","v":2.0330200000000142E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E33","v":12},{"$f":"E34*F11","v":12},null,{"$f":"E34*H11","v":12},null,0,null,0]
[null,null,"First 1000 m3",null,9818.4,{"$f":"F12*$E35/100","v":2716.5968979480849},null,{"$f":"H12*$E35/100","v":2771.8258562027495},null,55.228958254664576,null,2.0330200000000156E-2]
[null,null,"Next 6000 m3",null,12105.9,3014.5723397775782,null,3075.8591983597244,null,61.286858582146124,null,2.03302E-2]
[null,null,"GT 7000m3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E35:E38)","v":21924.3},4141.2152540999996,null,4141.2152540999996,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E39","v":21924.3},640.18956000000003,null,640.18956000000003,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E40","v":21924.3},1236.8155359,null,1236.8155359,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E41","v":21924.3},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F33:F42)","v":13131.45968827696},null,{"$f":"SUM(H33:H42)","v":13275.829304272},null,{"$f":"SUM(J33:J42)","v":144.36961599503888},null,1.0994178821104258E-2]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C22","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E39","v":21924.3},{"$f":"$E46*F22/100","v":199.29188699999997},null,{"$f":"$E46*H22/100","v":199.29188699999997},null,{"$f":"H46-F46","v":0},null,{"$f":"J46/F46","v":0}]
[null,null,"ECVA Rate Rider",null,{"$f":"E46","v":21924.3},{"$f":"$E47*F23/100","v":61.716904499999991},null,{"$f":"$E47*H23/100","v":42.730460699999995},null,{"$f":"H47-F47","v":-18.986443799999996},null,{"$f":"J47/F47","v":-0.30763765541740673}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E46","v":21924.3},{"$f":"$E48*F24/100","v":668.01149669999995},null,{"$f":"$E48*H24/100","v":580.91164858947309},null,-87.099848110526864,null,-0.13038675013948584]
[null,null,"MTVA Rate Rider",null,{"$f":"E48","v":21924.3},{"$f":"$E49*F25/100","v":189.66931173},null,{"$f":"$E49*H25/100","v":-150.42815621256301},null,-340.09746794256301,null,-1.7931075134953938]
[null,null,"ORDA Rate Rider",null,{"$f":"E47","v":21924.3},{"$f":"$E50*F26/100","v":-50.228571299999992},null,{"$f":"$E50*H26/100","v":-44.010619919271001},null,6.2179513807289908,null,-0.12379311654299416]
[null,null,"CVVA Rate Rider",null,{"$f":"E33","v":12},{"$f":"$E51*F27","v":-521.52},null,{"$f":"$E51*H27","v":312.34011599999997},null,833.86011599999995,null,-1.5989034284399448]
[null,null,{"$f":"C28","v":"UFG Rate Rider"},null,{"$f":"E46","v":21924.3},{"$f":"$E52*F28/100","v":0},null,{"$f":"$E52*H28/100","v":-55.155869344917903},null,{"$f":"H52-F52","v":-55.155869344917903},null,{"$f":"J52/F52","v":{"$error":"#DIV/0!"}}]
[null,null,"TVA Rate Rider",null,{"$f":"E52","v":21924.3},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"S&TVA Rate Rider",null,21924.3,0,null,343.31949581615538,null,343.31949581615538,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F46:F54)","v":546.94102863000012},null,{"$f":"SUM(H46:H54)","v":1228.9989626288766},null,{"$f":"SUM(J46:J54)","v":682.05793399887648},null,{"$f":"J55/F55","v":1.247041085411571}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F43+F55","v":13678.400716906961},null,{"$f":"H43+H55","v":14504.828266900877},null,{"$f":"J43+J55","v":826.42754999391536},null,{"$f":"J57/F57","v":6.041843393083398E-2}]
[]
[]
[null,null,"Rate 6 - Large Commercial",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F10","v":114.1725083792748},null,{"$f":"H10","v":116.49365830912714}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"First 1000 m3",null,"₵/m3",27.668427625153644,null,28.230932292458544]
[null,null,"Next 6000 m3",null,"₵/m3",24.901678848970981,null,25.407934960306331]
[null,null,"GT 7000m3",null,"₵/m3",23.656359940690677,null,24.13729846955691]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",18.8887,null,18.8887]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",2.92,null,2.92]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",5.6413000000000002,null,5.6413000000000002]
[null,null,"Federal Carbon Charge",null,"₵/m3",0,null,0]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C22","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E22","v":"₵/m3"},{"$f":"F22","v":0.90900000000000003},null,{"$f":"H22","v":0.90900000000000003}]
[null,null,"ECVA Rate Rider",null,{"$f":"E23","v":"₵/m3"},{"$f":"F23","v":0.28149999999999997},null,0.19489999999999999]
[null,null,"CIACVA Rate Rider",null,"₵/m3",{"$f":"F24","v":3.0468999999999999},null,2.6496246110000001]
[null,null,"MTVA Rate Rider",null,"₵/m3",{"$f":"F25","v":0.86511000000000005},null,-0.68612524100000005]
[null,null,"ORDA Rate Rider",null,"₵/m3",{"$f":"F26","v":-0.2291},null,-0.200738997]
[null,null,"CVVA Rate Rider",null,"$/month",{"$f":"F27","v":-43.46},null,26.028343]
[null,null,{"$f":"C28","v":"UFG Rate Rider"},null,"₵/m3",{"$f":"F28","v":0},null,{"$f":"H28","v":-0.25157414077036849}]
[null,null,"TVA Rate Rider",null,"₵/m3",0,null,0]
[null,null,"S&TVA Rate Rider",null,"₵/m3",0,null,1.5659313903575276]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F62*$E85","v":1370.0701005512976},null,{"$f":"H62*$E85","v":1397.9238997095258},null,{"$f":"H85-F85","v":27.853799158228185},null,{"$f":"J85/F85","v":2.0330200000000142E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,12,{"$f":"E86*F63","v":12},null,{"$f":"E86*H63","v":12},null,{"$f":"H86-F86","v":0},null,{"$f":"J86/F86","v":0}]
[null,null,"First 1000 m3",null,11745.4,{"$f":"F64*$E87/100","v":3249.7674982847961},null,{"$f":"H64*$E87/100","v":3315.8359214784259},null,{"$f":"H87-F87","v":66.068423193629769},null,{"$f":"J87/F87","v":2.0330200000000062E-2}]
[null,null,"Next 6000 m3",null,41499.9,10334.171820644109,null,10544.267600592168,null,210.09577994805841,null,2.0330199999999955E-2]
[null,null,"GT 7000m3",null,25626.799999999999,6062.3680492809181,null,6185.6172041964101,null,123.249154915492,null,2.0330200000000177E-2]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E87:E90)","v":78872.100000000006},14897.9143527,null,14897.9143527,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E91","v":78872.100000000006},2303.0653200000002,null,2303.0653200000002,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E92","v":78872.100000000006},4449.4117773000007,null,4449.4117773000007,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E93","v":78872.100000000006},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F85:F94)","v":42678.768918761125},null,{"$f":"SUM(H85:H94)","v":43106.036075976532},null,{"$f":"SUM(J85:J94)","v":427.26715721540836},null,{"$f":"J95/F95","v":1.0011234345318389E-2}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C46","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E91","v":78872.100000000006},{"$f":"$E98*F74/100","v":716.94738900000016},null,{"$f":"$E98*H74/100","v":716.94738900000016},null,{"$f":"H98-F98","v":0},null,{"$f":"J98/F98","v":0}]
[null,null,"ECVA Rate Rider",null,{"$f":"E98","v":78872.100000000006},{"$f":"$E99*F75/100","v":222.02496149999999},null,{"$f":"$E99*H75/100","v":153.7217229},null,{"$f":"H99-F99","v":-68.303238599999986},null,{"$f":"J99/F99","v":-0.30763765541740667}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E99","v":78872.100000000006},{"$f":"$E100*F76/100","v":2403.1540149000002},null,{"$f":"$E100*H76/100","v":2089.8145728125314},null,-313.3394420874688,null,-0.13038675013948595]
[null,null,"MTVA Rate Rider",null,78872.100000000006,{"$f":"$E101*F77/100","v":682.33042431000013},null,{"$f":"$E101*H77/100","v":-541.16138620676111},null,-1223.4918105167612,null,-1.7931075134953938]
[null,null,"ORDA Rate Rider",null,78872.100000000006,{"$f":"$E102*F78/100","v":-180.69598110000004},null,{"$f":"$E102*H78/100","v":-158.32706245283703},null,22.368918647163014,null,-0.12379311654299438]
[null,null,"CVVA Rate Rider",null,{"$f":"E51","v":12},{"$f":"$E103*F79","v":-521.52},null,{"$f":"$E103*H79","v":312.34011599999997},null,833.86011599999995,null,-1.5989034284399448]
[null,null,{"$f":"C52","v":"UFG Rate Rider"},null,{"$f":"E99","v":78872.100000000006},{"$f":"$E104*F80/100","v":0},null,{"$f":"$E104*H80/100","v":-198.42180788254583},null,{"$f":"H104-F104","v":-198.42180788254583},null,{"$f":"J104/F104","v":{"$error":"#DIV/0!"}}]
[null,null,"TVA Rate Rider",null,{"$f":"E104","v":78872.100000000006},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"S&TVA Rate Rider",null,78872.100000000006,0,null,1235.0829721341795,null,1235.0829721341795,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F98:F106)","v":3322.2408086100004},null,{"$f":"SUM(H98:H106)","v":3609.9965163045672},null,{"$f":"SUM(J98:J106)","v":287.75570769456647},null,{"$f":"J107/F107","v":8.6614945836801405E-2}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F95+F107","v":46001.009727371129},null,{"$f":"H95+H107","v":46716.032592281103},null,{"$f":"J95+J107","v":715.02286490997483},null,{"$f":"J109/F109","v":1.5543634132111845E-2}]

{"sheet":"G1.3 Rate 11 Bill Impact","index":16,"n_rows":108,"n_cols":12,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Rate 11 Delivery Bill Impact"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.3 Rate 11 Bill Impact"}]
[]
[null,null,"Rate 11 - Large Seasonal Service Sample Dryer 1",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C10:C$10))","v":228.3450167585496},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C10:C$10))","v":232.98731661825428}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C11))","v":1},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C11))","v":1}]
[null,null,"All Volumes",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C12))","v":17.186758514629368},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C12))","v":17.536168752583485}]
[null,null,"Tier 2",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C13))","v":17.186758514629368},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C13))","v":17.536168752583485}]
[null,null,"Tier 3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C14))","v":17.186758514629368},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C14))","v":17.536168752583485}]
[null,null,"Contracted Demand",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C15))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C15))","v":0}]
[null,null,"Gas Supply",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C16))","v":18.8887},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C16))","v":18.8887}]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C17))","v":3.5200000000000002E-2},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C17))","v":3.5200000000000002E-2}]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,3,COUNTA($C$10:C18))","v":1.8166},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,3,COUNTA($C$10:C18))","v":1.8166}]
[null,null,"Federal Carbon Charge",null,"₵/m3",{"$f":"'B1.1 Current Distribution Rates'!Q12","v":0},null,{"$f":"'E1.1 Proposed Dist Rates '!Q12","v":0}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C24","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"'G1.1 Rate 1 Bill Impact'!E24","v":"₵/m3"},{"$f":"'C1.1 Current Rate Riders'!$E$12","v":0.5524},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$11","v":0.5524}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C25","v":"ECVA Rate Rider"},null,{"$f":"'G1.1 Rate 1 Bill Impact'!E25","v":"₵/m3"},{"$f":"'C1.1 Current Rate Riders'!$E$21","v":0.1847},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$20","v":0.1031}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C26","v":"CIACVA Rate Rider"},null,{"$f":"'G1.1 Rate 1 Bill Impact'!E26","v":"₵/m3"},{"$f":"'C1.1 Current Rate Riders'!$E$30","v":0.57889999999999997},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$29","v":0.43723579000000001}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C27","v":"MTVA Rate Rider"},null,{"$f":"'G1.1 Rate 1 Bill Impact'!E27","v":"₵/m3"},{"$f":"'C1.1 Current Rate Riders'!$E$39","v":0.16478999999999999},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$38","v":-0.11350957}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C28","v":"ORDA Rate Rider"},null,{"$f":"'G1.1 Rate 1 Bill Impact'!E28","v":"₵/m3"},{"$f":"'C1.1 Current Rate Riders'!$E$48","v":-8.6999999999999994E-2},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$47","v":-6.6199840999999995E-2}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C29","v":"CVVA Rate Rider"},null,{"$f":"'G1.1 Rate 1 Bill Impact'!E29","v":"$/month"},0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$56","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C30","v":"UFG Rate Rider"},null,{"$f":"'G1.1 Rate 1 Bill Impact'!E30","v":"₵/m3"},0,null,{"$f":"'F1.3 Proposed Rate Riders'!E65","v":-0.14327670683418475}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C31","v":"TVA Rate Rider"},null,{"$f":"'G1.1 Rate 1 Bill Impact'!E31","v":"₵/m3"},0,null,{"$f":"'F1.3 Proposed Rate Riders'!E74","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C32","v":"S&TVA Rate Rider"},null,{"$f":"'G1.1 Rate 1 Bill Impact'!E32","v":"₵/m3"},0,null,{"$f":"'F1.3 Proposed Rate Riders'!E83","v":0.47994643374388646}]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F10*$E33","v":2740.1402011025953},null,{"$f":"H10*$E33","v":2795.8477994190516},null,{"$f":"H33-F33","v":55.70759831645637},null,{"$f":"J33/F33","v":2.0330200000000142E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,12,{"$f":"$E34*F11","v":12},null,{"$f":"$E34*H11","v":12},null,0,null,0]
[null,null,"All Volumes",null,101499.48573593894,{"$f":"F12*$E35/100","v":17444.471507026508},null,{"$f":"H12*$E35/100","v":17799.121101658657},null,354.64959463214836,null,2.0330199999999889E-2]
[null,null,"Tier 2",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Tier 3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E35:E38)","v":101499.48573593894},19171.933362204301,null,19171.933362204301,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E39","v":101499.48573593894},35.727818979050511,null,35.727818979050511,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E40","v":101499.48573593894},1843.8396578790669,null,1843.8396578790669,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E41","v":101499.48573593894},{"$f":"$E42*F19/100","v":0},null,{"$f":"$E42*H19/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F33:F42)","v":41248.112547191522},null,{"$f":"SUM(H33:H42)","v":41658.469740140128},null,{"$f":"SUM(J33:J42)","v":410.35719294860473},null,9.9485083706344016E-3]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C22","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E39","v":101499.48573593894},{"$f":"$E46*F22/100","v":560.68315920532677},null,{"$f":"$E46*H22/100","v":560.68315920532677},null,{"$f":"H46-F46","v":0},null,{"$f":"J46/F46","v":0}]
[null,null,"ECVA Rate Rider",null,{"$f":"E40","v":101499.48573593894},187.46955015427923,null,104.64596979375305,null,{"$f":"H47-F47","v":-82.823580360526179},null,{"$f":"J47/F47","v":-0.44179750947482405}]
[null,null,"CIACVA Rate Rider",null,101499.48573593894,587.58052292535058,null,443.79207830346996,null,-143.78844462188061,null,-0.24471274831577131]
[null,null,"MTVA Rate Rider",null,101499.48573593894,167.26100254425378,null,-115.21162981107564,null,-282.47263235532944,null,-1.6888134595545847]
[null,null,"ORDA Rate Rider",null,{"$f":"E49","v":101499.48573593894},-88.304552590266866,null,-67.192498173009255,null,21.11205441725761,null,-0.23908228735632175]
[null,null,"CVVA Rate Rider",null,12,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"C28","v":"UFG Rate Rider"},null,{"$f":"E50","v":101499.48573593894},{"$f":"$E52*F28/100","v":0},null,{"$f":"$E52*H28/100","v":-145.42512061608642},null,{"$f":"H52-F52","v":-145.42512061608642},null,{"$f":"J52/F52","v":{"$error":"#DIV/0!"}}]
[null,null,"TVA Rate Rider",null,{"$f":"E46","v":101499.48573593894},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"S&TVA Rate Rider",null,101499.48573593894,0,null,487.14316205802368,null,487.14316205802368,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F46:F54)","v":1414.6896822389435},null,{"$f":"SUM(H46:H54)","v":1268.4351207604022},null,{"$f":"SUM(J46:J54)","v":-146.2545614785414},null,{"$f":"J55/F55","v":-0.10338278656777448}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F43+F55","v":42662.802229430468},null,{"$f":"H43+H55","v":42926.904860900533},null,{"$f":"J43+J55","v":264.10263147006333},null,{"$f":"J57/F57","v":6.1904661126051166E-3}]
[]
[null,null,"Rate 11 - Large Seasonal Service Sample Dryer 2",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"F10","v":228.3450167585496},null,{"$f":"H10","v":232.98731661825428}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",1,null,1]
[null,null,"All Volumes",null,"₵/m3",{"$f":"F12","v":17.186758514629368},null,{"$f":"H12","v":17.536168752583485}]
[null,null,"Tier 2",null,"₵/m3",17.186758514629368,null,17.536168752583485]
[null,null,"Tier 3",null,"₵/m3",17.186758514629368,null,17.536168752583485]
[null,null,"Contracted Demand",null,"₵ / contracted m3",0,null,0]
[null,null,"Gas Supply",null,"₵/m3",18.8887,null,18.8887]
[null,null,"Upstream Recovery \nCharge",null,"₵/m3",3.5200000000000002E-2,null,3.5200000000000002E-2]
[null,null,"Transportation & \nStorage Charge",null,"₵/m3",1.8166,null,1.8166]
[null,null,"Federal Carbon Charge",null,"₵/m3",12.39,null,{"$f":"F70","v":12.39}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"C22","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E22","v":"₵/m3"},{"$f":"F22","v":0.5524},null,{"$f":"H22","v":0.5524}]
[null,null,"ECVA Rate Rider",null,{"$f":"E23","v":"₵/m3"},{"$f":"F23","v":0.1847},null,0.1031]
[null,null,"CIACVA Rate Rider",null,"₵/m3",0.57889999999999997,null,0.43723579000000001]
[null,null,"MTVA Rate Rider",null,"₵/m3",0.16478999999999999,null,-0.11350957]
[null,null,"ORDA Rate Rider",null,"₵/m3",-8.6999999999999994E-2,null,-6.6199840999999995E-2]
[null,null,"CVVA Rate Rider",null,"$/month",0,null,0]
[null,null,"UFG Rate Rider",null,"₵/m3",0,null,-0.14327670683418475]
[null,null,{"$f":"C29","v":"TVA Rate Rider"},null,"₵/m3",{"$f":"F29","v":0},null,{"$f":"H29","v":0}]
[null,null,"S&TVA Rate Rider",null,"₵/m3",0,null,0.47994643374388646]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F61*$E84","v":2740.1402011025953},null,{"$f":"H61*$E84","v":2795.8477994190516},null,{"$f":"H84-F84","v":55.70759831645637},null,{"$f":"J84/F84","v":2.0330200000000142E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,12,{"$f":"$E85*F62","v":12},null,{"$f":"$E85*H62","v":12},null,{"$f":"H85-F85","v":0},null,{"$f":"J85/F85","v":0}]
[null,null,"All Volumes",null,338331.61911979644,{"$f":"F63*$E86/100","v":58148.238356755013},null,{"$f":"H63*$E86/100","v":59330.403672195513},null,{"$f":"H86-F86","v":1182.1653154404994},null,{"$f":"J86/F86","v":2.0330199999999975E-2}]
[null,null,"Tier 2",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Tier 3",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,0,0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Gas Supply",null,{"$f":"SUM(E86:E89)","v":338331.61911979644},63906.44454068099,null,63906.44454068099,null,0,null,0]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"E90","v":338331.61911979644},119.09272993016835,null,119.09272993016835,null,0,null,0]
[null,null,"Transportation & \nStorage Charge",null,{"$f":"E91","v":338331.61911979644},6146.1321929302221,null,6146.1321929302221,null,0,null,0]
[null,null,"Federal Carbon Charge",null,{"$f":"E92","v":338331.61911979644},{"$f":"$E93*F70/100","v":41919.287608942781},null,{"$f":"$E93*H70/100","v":41919.287608942781},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F84:F93)","v":172991.33563034175},null,{"$f":"SUM(H84:H93)","v":174229.20854409871},null,{"$f":"SUM(J84:J93)","v":1237.8729137569558},null,{"$f":"J94/F94","v":7.1556931406213126E-3}]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C73","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E90","v":338331.61911979644},{"$f":"$E97*F73/100","v":1868.9438640177555},null,{"$f":"$E97*H73/100","v":1868.9438640177555},null,{"$f":"H97-F97","v":0},null,{"$f":"J97/F97","v":0}]
[null,null,"ECVA Rate Rider",null,{"$f":"E91","v":338331.61911979644},624.89850051426401,null,348.81989931251007,null,{"$f":"H98-F98","v":-276.07860120175394},null,{"$f":"J98/F98","v":-0.4417975094748241}]
[null,null,"CIACVA Rate Rider",null,338331.61911979644,1958.6017430845013,null,1479.3069276782328,null,-479.29481540626853,null,-0.24471274831577131]
[null,null,"MTVA Rate Rider",null,338331.61911979644,557.53667514751248,null,-384.03876603691873,null,-941.57544118443116,null,-1.6888134595545847]
[null,null,"ORDA Rate Rider",null,{"$f":"E100","v":338331.61911979644},-294.34850863422287,null,-223.97499391003083,null,70.373514724192034,null,-0.23908228735632178]
[null,null,"CVVA Rate Rider",null,{"$f":"E85","v":12},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"C79","v":"UFG Rate Rider"},null,{"$f":"E101","v":338331.61911979644},{"$f":"$E103*F79/100","v":0},null,{"$f":"$E103*H79/100","v":-484.75040205362131},null,{"$f":"H103-F103","v":-484.75040205362131},null,{"$f":"J103/F103","v":{"$error":"#DIV/0!"}}]
[null,null,"TVA Rate Rider",null,{"$f":"E103","v":338331.61911979644},0,null,0,null,0,null,{"$error":"#DIV/0!"}]
[null,null,"S&TVA Rate Rider",null,338331.61911979644,0,null,1623.8105401934122,null,1623.8105401934122,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F97:F105)","v":4715.63227412981},null,{"$f":"SUM(H97:H105)","v":4228.1170692013402},null,{"$f":"SUM(J97:J105)","v":-487.51520492847067},null,{"$f":"J106/F106","v":-0.10338278656777437}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F94+F106","v":177706.96790447156},null,{"$f":"H94+H106","v":178457.32561330005},null,{"$f":"J94+J106","v":750.3577088284851},null,{"$f":"J108/F108","v":4.2224439349606629E-3}]

{"sheet":"G1.4 Rate 16 Bill Impact","index":17,"n_rows":61,"n_cols":12,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Rate 16 Delivery Bill Impact"]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.4 Rate 16 Bill Impact"}]
[]
[null,null,"Rate 16 - Contracted Demand",null,"Units","Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C10))","v":1678.9822902858011},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C10))","v":1713.1163360437697}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,"$/month",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C11))","v":1},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C11))","v":1}]
[null,null,"Tier 1",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C12))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C12))","v":0}]
[null,null,"Tier 2",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C13))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C13))","v":0}]
[null,null,"Tier 3",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C14))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C14))","v":0}]
[null,null,"Contracted Demand",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C15))","v":114.5223463954374},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C15))","v":116.85060860212593}]
[null,null,"Gas Supply",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C16))","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C16))","v":0}]
[null,null,"Upstream Recovery \nCharge",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C17))","v":14.243399999999999},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C17))","v":14.243399999999999}]
[null,null,"Transportation Charge From Dawn",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C18)+1)","v":18.299900000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C18)+1)","v":18.299900000000001}]
[null,null,"Transportation Charge \nFrom Kirkwall",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C19)+1)","v":11.848000000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C19)+1)","v":11.848000000000001}]
[null,null,"Transportation Charge From Parkway",null,"₵ / contracted m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C20)+1)","v":11.848000000000001},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C20)+1)","v":11.848000000000001}]
[null,null,"Federal Carbon Charge",null,"₵/m3",{"$f":"INDEX('B1.1 Current Distribution Rates'!$E$10:$Q$13,4,COUNTA($C$10:C21)+1)","v":0},null,{"$f":"INDEX('E1.1 Proposed Dist Rates '!$E$10:$Q$13,4,COUNTA($C$10:C21)+1)","v":0}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!C22","v":"Delay in Revenue Recovery Rate Rider"},null,"₵ / contracted m3",{"$f":"'C1.1 Current Rate Riders'!$E$13","v":6.0100000000000001E-2},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$12","v":6.0100000000000001E-2}]
[null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!C23","v":"ECVA Rate Rider"},null,"₵ / contracted m3",{"$f":"'C1.1 Current Rate Riders'!$E$22","v":0},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$21","v":0}]
[null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!C24","v":"CIACVA Rate Rider"},null,"₵ / contracted m3",{"$f":"'C1.1 Current Rate Riders'!$E$31","v":4.7092000000000001},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$30","v":4.5364000000000004}]
[null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!C25","v":"MTVA Rate Rider"},null,"₵ / contracted m3",{"$f":"'C1.1 Current Rate Riders'!$E$40","v":1.2396799999999999},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$39","v":-1.0891}]
[null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!C26","v":"ORDA Rate Rider"},null,"₵ / contracted m3",{"$f":"'C1.1 Current Rate Riders'!$E$49","v":-0.1547},null,{"$f":"'F1.3 Proposed Rate Riders'!$E$48","v":-0.15010000000000001}]
[null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!C27","v":"CVVA Rate Rider"},null,{"$f":"'G1.3 Rate 11 Bill Impact'!E27","v":"$/month"},0,null,{"$f":"'F1.3 Proposed Rate Riders'!$E$57","v":0}]
[null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!C28","v":"UFG Rate Rider"},null,{"$f":"E26","v":"₵ / contracted m3"},0,null,{"$f":"'F1.3 Proposed Rate Riders'!E66","v":-5.2767999999999997}]
[null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!C29","v":"TVA Rate Rider"},null,"₵ / contracted m3",0,null,{"$f":"'F1.3 Proposed Rate Riders'!E75","v":4.1246}]
[null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!C30","v":"S&TVA Rate Rider"},null,"₵ / contracted m3",0,null,{"$f":"'F1.3 Proposed Rate Riders'!E84","v":0}]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F10*$E35","v":20147.787483429613},null,{"$f":"H10*$E35","v":20557.396032525237},null,{"$f":"H35-F35","v":409.60854909562477},null,{"$f":"J35/F35","v":2.0330200000000201E-2}]
[null,null,{"$f":"OneDollar","v":"Bill 32 Rate"},null,{"$f":"E35","v":12},{"$f":"$E36*F11","v":12},null,{"$f":"$E36*H11","v":12},null,0,null,0]
[null,null,"Tier 1",null,0,{"$f":"F12*$E37/100","v":0},null,{"$f":"H12*$E37/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Tier 2",null,0,{"$f":"F13*$E38/100","v":0},null,{"$f":"H13*$E38/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Tier 3",null,0,{"$f":"F14*$E39/100","v":0},null,{"$f":"H14*$E39/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Contracted Demand",null,50000,{"$f":"F15*$E40/100*$E$35","v":687134.07837262447},null,{"$f":"H15*$E40/100*$E$35","v":701103.65161275561},null,13969.57324013114,null,2.0330200000000014E-2]
[null,null,"Gas Supply",null,0,{"$f":"F16*$E41/100","v":0},null,{"$f":"H16*$E41/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Upstream Recovery \nCharge",null,{"$f":"$E$40","v":50000},{"$f":"F17*$E42/100*$E$35","v":85460.4},null,{"$f":"H17*$E42/100*$E$35","v":85460.4},null,0,null,0]
[null,null,"Transportation Charge From Dawn",null,{"$f":"$E$40","v":50000},{"$f":"F18*$E43/100*$E$35","v":109799.40000000001},null,{"$f":"H18*$E43/100*$E$35","v":109799.40000000001},null,0,null,0]
[null,null,"Transportation Charge \nFrom Kirkwall",null,0,{"$f":"F19*$E44/100*$E$35","v":0},null,{"$f":"H19*$E44/100*$E$35","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Transportation Charge From Parkway",null,0,{"$f":"F20*$E45/100*$E$35","v":0},null,{"$f":"H20*$E45/100*$E$35","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Federal Carbon Charge",null,{"$f":"$E$40","v":50000},{"$f":"$E46*F21/100*$E$35","v":0},null,{"$f":"$E46*H21/100*$E$35","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F35:F46)","v":902553.66585605417},null,{"$f":"SUM(H35:H46)","v":916932.84764528088},null,{"$f":"SUM(J35:J46)","v":14379.181789226765},null,1.5931664047465141E-2]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C24","v":"Delay in Revenue Recovery Rate Rider"},null,{"$f":"E35","v":12},{"$f":"$E$50*$E40*$F24/100","v":360.6},null,{"$f":"$E$50*$E40*$H24/100","v":360.6},null,{"$f":"H50-F50","v":0},null,{"$f":"J50/F50","v":0}]
[null,null,"ECVA Rate Rider",null,{"$f":"E50","v":12},{"$f":"$E$50*$E41*$F25/100","v":0},null,{"$f":"$E$50*$E41*$H25/100","v":0},null,{"$f":"H51-F51","v":0},null,{"$f":"J51/F51","v":{"$error":"#DIV/0!"}}]
[null,null,"CIACVA Rate Rider",null,{"$f":"E51","v":12},{"$f":"$E$50*$E42*$F26/100","v":28255.200000000001},null,{"$f":"$E$50*$E42*$H26/100","v":27218.400000000005},null,-1036.7999999999956,null,-3.6694130637900127E-2]
[null,null,"MTVA Rate Rider",null,{"$f":"E50","v":12},{"$f":"$E$50*$E43*$F27/100","v":7438.079999999999},null,{"$f":"$E$50*$E43*$H27/100","v":-6534.6},null,-13972.68,null,-1.8785331698502843]
[null,null,"ORDA Rate Rider",null,{"$f":"E51","v":12},{"$f":"$E$50*$E43*$F28/100","v":-928.2},null,{"$f":"$E$50*$E43*$H28/100","v":-900.6},null,27.600000000000023,null,-2.9734970911441522E-2]
[null,null,"CVVA Rate Rider",null,{"$f":"E54","v":12},{"$f":"$E$50*$E45*$F29/100","v":0},null,{"$f":"$E$50*$E45*$H29/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"C30","v":"UFG Rate Rider"},null,12,{"$f":"$E$50*$E46*$F30/100","v":0},null,{"$f":"$E$50*$E46*$H30/100","v":-31660.799999999999},null,{"$f":"H56-F56","v":-31660.799999999999},null,{"$f":"J56/F56","v":{"$error":"#DIV/0!"}}]
[null,null,"TVA Rate Rider",null,12,0,null,{"$f":"$E$57*$E46*$H31/100","v":24747.599999999999},null,24747.599999999999,null,{"$error":"#DIV/0!"}]
[null,null,"S&TVA Rate Rider",null,12,0,null,{"$f":"$E$50*$E40*$H32/100","v":0},null,0,null,{"$error":"#DIV/0!"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F50:F58)","v":35125.68},{"$f":"SUM(G50:G55)","v":0},{"$f":"SUM(H50:H58)","v":13230.600000000002},0,{"$f":"SUM(J50:J58)","v":-21895.079999999994},null,{"$f":"J59/F59","v":-0.62333540589107439}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"F47+F59","v":937679.34585605422},null,{"$f":"H47+H59","v":930163.44764528086},null,{"$f":"J47+J59","v":-7515.8982107732299},null,{"$f":"J61/F61","v":-8.0154247227356718E-3}]

{"sheet":"G1.7 Summary of Bill Impacts","index":18,"n_rows":18,"n_cols":19,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:  EB-2025-0178  Exhibit A - 2026 Custom Incentive Application"}]
[]
[null,null,"Summary of Bill Impacts"]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.7 Summary of Bill Impacts"}]
[null,null,"Rate Class",null,"Fixed Charge",{"$f":"E8","v":"Fixed Charge"},{"$f":"OneDollar","v":"Bill 32 Rate"},"Volumetric Charge",{"$f":"H8","v":"Volumetric Charge"},"Rate Riders",{"$f":"J8","v":"Rate Riders"},"Upstream Recovery \nCharge","Transportation & \nStorage Charge","Federal Carbon Charge Change","Total",{"$f":"O8","v":"Total"},null,null,"Check"]
[null,null,null,null,"($/year)","(%)","($/year)","($/year)","(%)","($/year)","(%)","($/year)","($/year)","($/year)","($/year)","(%)"]
[null,null,"Rate 1","Residential",{"$f":"'G1.1 Rate 1 Bill Impact'!J35","v":6.8303334439960963},{"$f":"'G1.1 Rate 1 Bill Impact'!L35","v":2.0330200000000024E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J36","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J37:J40)","v":8.6116474223507566},{"$f":"F10","v":2.0330200000000024E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J57","v":33.906063020373892},{"$f":"'G1.1 Rate 1 Bill Impact'!L57","v":0.26615050590138017},{"$f":"'G1.1 Rate 1 Bill Impact'!J42","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J43","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J44","v":0},{"$f":"E10+H10+J10","v":49.348043886720745},{"$f":"'G1.1 Rate 1 Bill Impact'!L59","v":4.0208060058015714E-2},null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!J59-O10","v":0}]
[null,null,"Rate 1","New Residential",{"$f":"'G1.1 Rate 1 Bill Impact'!J87","v":6.8303334439960963},{"$f":"'G1.1 Rate 1 Bill Impact'!L87","v":2.0330200000000024E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J88","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J89:J90)","v":12.468456076255507},{"$f":"F11","v":2.0330200000000024E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J110","v":32.071902643424721},{"$f":"'G1.1 Rate 1 Bill Impact'!L110","v":0.20587519153393091},{"$f":"'G1.1 Rate 1 Bill Impact'!J94","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J95","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J96","v":0},{"$f":"E11+H11+J11","v":51.370692163676324},{"$f":"'G1.1 Rate 1 Bill Impact'!L112","v":3.2237880658350204E-2},null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!J112-O11","v":0}]
[null,null,"Rate 1","Small Commercial",{"$f":"'G1.1 Rate 1 Bill Impact'!J139","v":6.8303334439960963},{"$f":"'G1.1 Rate 1 Bill Impact'!L139","v":2.0330200000000024E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J140","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J141:J144)","v":25.016680511116363},2.0330200000000024E-2,{"$f":"'G1.1 Rate 1 Bill Impact'!J161","v":26.018116493497345},{"$f":"'G1.1 Rate 1 Bill Impact'!L161","v":0.10428813601680842},{"$f":"'G1.1 Rate 1 Bill Impact'!J146","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J147","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J148","v":0},57.865130448609804,{"$f":"'G1.1 Rate 1 Bill Impact'!L163","v":2.0716883084478027E-2},null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!J163-O12","v":0}]
[null,null,"Rate 1","Small Agricultural",{"$f":"'G1.1 Rate 1 Bill Impact'!J190","v":6.8303334439960963},{"$f":"'G1.1 Rate 1 Bill Impact'!L190","v":2.0330200000000024E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J191","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J192:J195)","v":44.415769272163971},2.0330200000000024E-2,{"$f":"'G1.1 Rate 1 Bill Impact'!J212","v":16.569662547328875},{"$f":"'G1.1 Rate 1 Bill Impact'!L212","v":4.1871658483146897E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J197","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J198","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J199","v":0},67.815765263488942,{"$f":"'G1.1 Rate 1 Bill Impact'!L214","v":1.4564094268788052E-2},null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!J214-O13","v":0}]
[null,null,"Rate 6","Medium Commercial",{"$f":"'G1.2 Rate 6 Bill Impact'!J33","v":27.853799158228185},{"$f":"'G1.2 Rate 6 Bill Impact'!L33","v":2.0330200000000142E-2},{"$f":"'G1.2 Rate 6 Bill Impact'!J34","v":0},{"$f":"SUM('G1.2 Rate 6 Bill Impact'!J35:J38)","v":116.5158168368107},2.0330200000000142E-2,{"$f":"'G1.2 Rate 6 Bill Impact'!J55","v":682.05793399887648},{"$f":"'G1.2 Rate 6 Bill Impact'!L55","v":1.247041085411571},{"$f":"'G1.2 Rate 6 Bill Impact'!J40","v":0},{"$f":"'G1.2 Rate 6 Bill Impact'!J41","v":0},{"$f":"'G1.2 Rate 6 Bill Impact'!J42","v":0},826.42754999391536,{"$f":"'G1.2 Rate 6 Bill Impact'!L57","v":6.041843393083398E-2},null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!J57-O14","v":0}]
[null,null,"Rate 6","Large Commercial",{"$f":"'G1.2 Rate 6 Bill Impact'!J85","v":27.853799158228185},{"$f":"'G1.2 Rate 6 Bill Impact'!L85","v":2.0330200000000142E-2},{"$f":"'G1.2 Rate 6 Bill Impact'!J86","v":0},{"$f":"SUM('G1.2 Rate 6 Bill Impact'!J87:J90)","v":399.41335805718018},2.0330200000000142E-2,{"$f":"'G1.2 Rate 6 Bill Impact'!J107","v":287.75570769456647},{"$f":"'G1.2 Rate 6 Bill Impact'!L107","v":8.6614945836801405E-2},{"$f":"'G1.2 Rate 6 Bill Impact'!J92","v":0},{"$f":"'G1.2 Rate 6 Bill Impact'!J93","v":0},{"$f":"'G1.2 Rate 6 Bill Impact'!J94","v":0},715.02286490997483,{"$f":"'G1.2 Rate 6 Bill Impact'!L109","v":1.5543634132111845E-2},null,null,{"$f":"'G1.2 Rate 6 Bill Impact'!J109-O15","v":0}]
[null,null,"Rate 11","Sample Dryer 1",{"$f":"'G1.3 Rate 11 Bill Impact'!J33","v":55.70759831645637},{"$f":"'G1.3 Rate 11 Bill Impact'!L33","v":2.0330200000000142E-2},{"$f":"'G1.3 Rate 11 Bill Impact'!J34","v":0},{"$f":"SUM('G1.3 Rate 11 Bill Impact'!J35:J38)","v":354.64959463214836},2.0330200000000142E-2,{"$f":"'G1.3 Rate 11 Bill Impact'!J55","v":-146.2545614785414},{"$f":"'G1.3 Rate 11 Bill Impact'!L55","v":-0.10338278656777448},{"$f":"'G1.3 Rate 11 Bill Impact'!J40","v":0},{"$f":"'G1.3 Rate 11 Bill Impact'!J41","v":0},{"$f":"'G1.3 Rate 11 Bill Impact'!J42","v":0},264.10263147006333,{"$f":"'G1.3 Rate 11 Bill Impact'!L57","v":6.1904661126051166E-3},null,null,{"$f":"'G1.3 Rate 11 Bill Impact'!J57-O16","v":0}]
[null,null,"Rate 11","Sample Dryer 2",{"$f":"'G1.3 Rate 11 Bill Impact'!J84","v":55.70759831645637},{"$f":"'G1.3 Rate 11 Bill Impact'!L84","v":2.0330200000000142E-2},{"$f":"'G1.3 Rate 11 Bill Impact'!J85","v":0},{"$f":"SUM('G1.3 Rate 11 Bill Impact'!J86:J89)","v":1182.1653154404994},2.0330200000000142E-2,{"$f":"'G1.3 Rate 11 Bill Impact'!J106","v":-487.51520492847067},{"$f":"'G1.3 Rate 11 Bill Impact'!L106","v":-0.10338278656777437},{"$f":"'G1.3 Rate 11 Bill Impact'!J91","v":0},{"$f":"'G1.3 Rate 11 Bill Impact'!J92","v":0},{"$f":"'G1.3 Rate 11 Bill Impact'!J93","v":0},750.3577088284851,{"$f":"'G1.3 Rate 11 Bill Impact'!L108","v":4.2224439349606629E-3},null,null,{"$f":"'G1.3 Rate 11 Bill Impact'!J108-O17","v":0}]
[null,null,"Rate 16","Contracted Demand",{"$f":"'G1.4 Rate 16 Bill Impact'!J35","v":409.60854909562477},{"$f":"'G1.4 Rate 16 Bill Impact'!L35","v":2.0330200000000201E-2},{"$f":"'G1.4 Rate 16 Bill Impact'!J36","v":0},{"$f":"SUM('G1.4 Rate 16 Bill Impact'!J37:J40)","v":13969.57324013114},2.0330200000000201E-2,{"$f":"'G1.4 Rate 16 Bill Impact'!J59","v":-21895.079999999994},{"$f":"'G1.4 Rate 16 Bill Impact'!L59","v":-0.62333540589107439},{"$f":"'G1.4 Rate 16 Bill Impact'!J42","v":0},{"$f":"SUM('G1.4 Rate 16 Bill Impact'!J43:J45)","v":0},{"$f":"'G1.4 Rate 16 Bill Impact'!J46","v":0},-7515.8982107732299,{"$f":"'G1.4 Rate 16 Bill Impact'!L61","v":-8.0154247227356718E-3},null,null,{"$f":"'G1.4 Rate 16 Bill Impact'!J61-O18","v":0}]

{"sheet":"Overrun","index":19,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Overrun Charges"]
[]
["Rate 11","Current","Updated"]
["Authorized Overrun Charge",17.5581,{"$f":"B4*(1+'C1.2 - PCA'!$H$12)","v":17.915059684620001}]
["Unauthorized Overrun Charge",420.45589999999999,{"$f":"B5*(1+'C1.2 - PCA'!$H$12)","v":429.00385253818001}]
[]
[]
["Rate 16","Current","Updated"]
["Authorized Overrun Charge",5.4866999999999999,{"$f":"B9*(1+'C1.2 - PCA'!$H$12)","v":5.5982457083400003}]
["Unauthorized Overrun Charge",420.56400000000002,{"$f":"B10*(1+'C1.2 - PCA'!$H$12)","v":429.11415023280006}]