{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Model Index & Overveiw","Input | General Inputs","Input | Quantities","Input | Tariffs","Input | Metering","Input | CoS Model Data","Input | Contributions to Peak","Input | Demand Forecasts","Input | Expenditure","Input | BB Revenue","Calc | Revenue","Calc | CoS by Tariff Class","Calc | LRMC System","Calc | LRMC by Tariff","Calc | Proposed Residual","Output | Tariff Class Summary","Output | Residuals Chart","Output | Efficent Bounds Charts","Output | Annual Compliance","Output | TSS","Output | Indicative Bills","Output | AER Template (nominal)","Output | AER Template (real)","Output | Revenue (real)","Lookups","Error Checks"],"not_rendered":{"charts":15,"images":1,"macros":1,"external_links":0,"defined_names":41,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Model Index & Overveiw","index":0,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[3,4,4,14],[1,8,1,9]]}
[]
[null,null,null,null,"Worksheet:","Model Index & Overveiw",null,null,"Jump to Index"]
[null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,"This model calculates LRMC by system voltage level and allocates LRMC to tariffs and tariff classes.  The model then checks TSS and annual tariff \"efficient bounds\" compliance."]
[]
[]
[]
[null,"File Name",null,"9.03 Essential Energy Standard Control Long Run Marginal Cost Model_November 2023_Public."]
[]
[]
[null,"Navigation"]
[]
[null,"Sheet Name",null,"Description"]
[null,"Input | General Inputs",null,"This worksheet contains general inputs used throughout the model."]
[null,"Input | Quantities",null,"This worksheet contains forecast quantity inputs by tariff type."]
[null,"Input | Tariffs",null,"This worksheet sets out proposed tariffs by tariff class."]
[null,"Input | Metering",null,"This workshop sets out proposed metering tariffs by tariff class."]
[null,"Input | CoS Model Data",null,"This worksheet takes inputs from Essential Energy's Cost of Supply (CoS) modelling, including: target revenue, avoidable costs, and stand-alone costs by Load Group for the base year.  The worksheet also calculates CoS values for the next TSS period based on inflation input assumptions.  Note: values on this sheet are nominal dollars."]
[null,"Input | Contributions to Peak",null,"This worksheet contains estimates of the probability peak demand (at each voltage level) will occur during a period covered by each variable tariff component."]
[null,"Input | Demand Forecasts",null,"This worksheet contains demand forecast inputs. Years 1 to 10 are direct inputs. Years 11 to 15 and 15 to 30 are calculated based on population trends and assumptions regarding changes in energy demand per capita."]
[null,"Input | Expenditure",null,"This worksheet contains inputs for growth capex, replacement capex and growth opex."]
[null,"Input | BB Revenue",null,"This worksheet contains data sourced from Essential Energy’s proposed/draft PTRM for each regulatory period. The data is used to help guide tariff setting."]
[null,"Calc | Revenue",null,"This worksheet assigns tariffs to tariff classesand calculates DUoS revenue."]
[null,"Calc | CoS by Tariff Class",null,"This worksheet calcuates total avoidable costs, target revenue and stand alone costs by year by Tariff Class. Note: values on this worksheet are in nominal dollars."]
[null,"Calc | LRMC System",null,"This worksheet calculates LRMC at a system voltage level. "]
[null,"Calc | LRMC by Tariff",null,"This worksheet calculates LRMC-based tariff components for the base year."]
[null,"Calc | Proposed Residual",null,"This worksheet calculates the implied residual cost allocation. The implied residual cost allocation is the difference between the proposed tariffs and the LRMC estimates for that year. Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[null,"Output | Residuals Chart",null,"This worksheet transforms tariff data into the categories used for Essential Energy's residual cost chart.  Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[null,"Output | Efficent Bounds Charts",null,"This worksheet provides output showing the relationship bewteen target revenue, LRMC, stand alone costs and avoidable costs. Note: values in this worksheet are in nominal dollars."]
[null,"Output | Annual Compliance",null,"This worksheet provides output checking (1) that each tariff component charge is greater than or equal to the modelled LRMC; and (2) that forecast revenue for each Tariff Class lies within the efficient bounds. Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[null,"Output | TSS",null,"This worksheet provides outputs which are included in the TSS"]
[null,"Output | Indicative Bills",null,"This worksheet outputs the indicative bills for selected tariffs based on assumed consumption and peak exports"]
[null,"Output | AER Template (nominal)",null,"This worksheet outputs the proposed charges by tariff, charging parameter, and year in nominal dollars in the structure of the AER's template"]
[null,"Output | AER Template (real)",null,"This worksheet outputs the proposed charges by tariff, charging parameter, and year in real dollars in the structure of the AER's template"]
[null,"Output | Revenue (real)",null,"This worksheet outputs forecast revenue by tariff, charging parameter and year in real dollars"]
[null,"Lookups",null,"This worksheet contains lookup lists used throughout the model and period headings."]
[null,"Error Checks",null,"Error checks are distributed through the model. They are repeated here to allow the user to check the status of errors at a glance."]
[]
[]
[null,"Key | Colour Codes"]
[]
[null,"Input, Calculation and Output Sheets"]
[]
[null,"Input",null,"Light orange shading denotes an input."]
[null,"Input",null,"Dark orange shading denotes an input selected from a list of options."]
[null,"Input",null,"Gold shading denotes an input that is only required to drive the \"target residual\" worksheets.  These inputs do not affect the LRMC calculation or output charts."]
[null,"Input",null,"Dark old shading denotes an input that is set by the \"target residual\" macro.  These inputs do not affect the LRMC calculation or output charts."]
[null,"Input",null,"Dark blue shading denotes a model design parameter.  Changing these inputs will require consequential changes to the model, and should only be undertaken by a competent modeller."]
[null,"Calc",null,"Black text denotes normal model calculation or calculation label."]
[null,"Calc",null,"Light blue shading denotes a cell with different formula to adjacent cells."]
[null,"Text",null,"Blue text denotes notes and assumptions, and error checking."]
[null,"Red Text",null,"Red text denotes notes or issues that require review or decision."]
[]
[]
[null,"Model Checks"]
[]
[null,"Yes / OK",null,"Green shading indicates compliance or no errors."]
[null,"No / Error",null,"Red shading indicates non-compliance or an error in the model."]
[]
[]
[null,"End"]

{"sheet":"Input | General Inputs","index":1,"n_rows":154,"n_cols":11,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,10,1,11],[3,4,4,7]]}
[]
[null,null,null,null,"Worksheet:","Input | General Inputs",null,null,null,null,"Jump to Index"]
[null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,"This worksheet contains general inputs used throughout the model."]
[]
[]
[]
[null,"Input | General Inputs"]
[]
[null,"Base (Model Start) Year"]
[null,"Year Ending 30 June",null,2022,"Note: The base year is 2022.  All costs are in 2023-24 dollars, unless otherwise stated.  In the 'Calc | Residual by Tariff' sheet, costs are transformed to the 'proposed tariff' year."]
[]
[]
[null,"Cash Flow Timing"]
[null,"Proposed Tariffs Year (Year Ending 30 June)",null,2024]
[null,"Expenditure Inputs (Year Ending 30 June)",null,2024]
[]
[]
[null,"Inflation Outcomes"]
[null,"Year Ending 30 June…",null,"Annual CPI","◄ CPI Escalation from the Base Year 2022"]
[null,2022,null,6.1447811447811418E-2,1,"Note: Inflation estimates are used to transform base year estimstes of LRMC to the \"proposed tariff\" year.  Overwrite forecasts with actual CPI data, when available."]
[null,2023,null,6.0299999999999999E-2,1.0603]
[null,2024,null,3.5999999999999997E-2,1.0984708000000001]
[null,2025,null,2.7997811278454687E-2,1.1292255781532932]
[null,2026,null,2.7997811278454687E-2,1.1608414227812329]
[null,2027,null,2.7997811278454687E-2,1.1933424418604748]
[null,2028,null,2.7997811278454687E-2,1.2267534183382547]
[null,2029,null,2.7997811278454687E-2,1.2610998290300883]
[null,2030,null,2.7997811278454687E-2,1.2964078640465642]
[null,2031,null,2.7997811278454687E-2,1.3327044467640443]
[null,2032,null,2.7997811278454687E-2,1.3700172543545013]
[null,2033,null,2.7997811278454687E-2,1.4083747388901453]
[null,2034,null,2.7997811278454687E-2,1.4478061490389345]
[]
[null,"Real Pre-Tax Discount Rate",null,3.3214024638968234E-2,"Average of 5 years",null,"Note: Real pre-tax WACC should be sourced from an AER-based PTRM.  For annual tariffs, this should be the PTRM supplied by the AER with updated cost of debt.  For a price review, this should be Essential Energy's proposed PTRM.  "]
[]
[null,"NPV Period",null,"Consumption","Export"]
[null,"LRMC NPV Start Period",null,2023,2025]
[null,"LRMC NPV length (years)",null,12,10]
[null,"LRMC NPV End Period",null,2034,2034]
[]
[null,"Economic Life of Growth and Replacement Capex",null,null,"Error Check"]
[null,"ST","(Years)",40,"OK","Note: The economic life of capex is used in the annualised cost calculation on the \"Calc | LRMC System\" sheet.  The annualised cost calculation logic assumes that the economic life is greater than the model horizon.  If an economic life of less than 30 years is expected or the model horizon is extended, the calculation logic will need to be updated. "]
[null,"HV","(Years)",40,"OK"]
[null,"LV","(Years)",40,"OK"]
[]
[null,"Replacement Capex Switch"]
[null,"Include Replacement Capex",null,"Yes"]
[]
[]
[null,"Power Factor",null,"Consumption","Export"]
[null,"ST",null,0.98,1,"Note: Power factor used to convert LRMC calculated in kVA into tariff components specified in kW or kWh.  Power factor for spare tariffs set to \"1\" to prevent a #DIV/0! Error.  For modelling simplicity we have assumed that all customers at a particular voltage level have the same power factor.  This is the same simplifying assumption made by Huston Kemp. "]
[null,"HV",null,0.95,1]
[null,"LV",null,0.85,1]
[null,"Not Assigned",null,1,1]
[]
[]
[null,"Diversity Factor",null,"Consumption","Export"]
[null,"ST",null,0.9,1,"Note: Diversity factor used to convert LRMC calculated at a system (coincident) level to demand tariff components (specified as an anytime or before-diversity value).  Diversity factor for spare tariffs set to \"1\" to prevent a #DIV/0! Error.  [For modelling simplicity we have assumed that all customers at a particular voltage level have the same inter-customer diversity.]"]
[null,"HV",null,0.75,1]
[null,"LV",null,0.6,1]
[null,"Not Assigned",null,1,1]
[]
[]
[null,"Demand Used to Calculate Export LRMC",null,1,null,"Export Demand"]
[null,null,null,null,null,"Export Demand"]
[null,null,null,null,null,"Minimum Demand"]
[]
[]
[null,"CoS Model Load Groups",null,null,null,"Mapping of CoS Model Load Groups to Tariff Class"]
[null,"Residential Continuous",null,null,null,"LV Residential and Small Business"]
[null,"Residential ToU",null,null,null,"LV Residential and Small Business"]
[null,"Business Continuous",null,null,null,"LV Residential and Small Business"]
[null,"Controlled Load 1",null,null,null,"LV Residential and Small Business"]
[null,"Controlled Load 2",null,null,null,"LV Residential and Small Business"]
[null,"Business ToU <100MWh",null,null,null,"LV Residential and Small Business"]
[null,"Public Lighting",null,null,null,"Unmetered"]
[null,"LV ToU >100MWh",null,null,null,"LV Residential and Small Business"]
[null,"LV ToU avg daily demand",null,null,null,"LV Demand"]
[null,"LV ToU Demand",null,null,null,"LV Demand"]
[null,"HV ToU avg daily demand",null,null,null,"HV Demand"]
[null,"HV ToU mthly Demand",null,null,null,"HV Demand"]
[null,"ST ToU Demand",null,null,null,"ST Demand"]
[]
[]
[null,"Expenditure Forecasts"]
[null,"Unit",null,null,null,"$ 000's"]
[null,"Dollar Basis",null,null,null,"Real, 30 June 2024"]
[null,"Nominal",null,null,null,"Nominal"]
[]
[]
[null,"Input | Tariff Mapping"]
[]
[null,"Code","Name",null,null,"Voltage Level","Tariff Class","Residuals Chart - Primary Category","Residuals Chart - Secondary Category","Charging Parameter Tariff Type","CoS Model Load Groups"]
[null,"BLNN2AU","LV Residential anytime",null,null,"LV","LV Residential and Small Business","Residential","Anytime","Time Definition 1","Residential Continuous"]
[null,"BLNC1AU","LV Controlled Load 1",null,null,"LV","LV Residential and Small Business","Controlled Load","Controlled Load 1","Time Definition 1","Controlled Load 1"]
[null,"BLNC2AU","LV Controlled Load 2",null,null,"LV","LV Residential and Small Business","Controlled Load","Controlled Load 2","Time Definition 1","Controlled Load 2"]
[null,"BLNT3AU","LV Residential ToU",null,null,"LV","LV Residential and Small Business","Residential","ToU","Time Definition 1","Residential ToU"]
[null,"BLNN1AU","LV Small Business Anytime",null,null,"LV","LV Residential and Small Business","Small Business","Anytime","Time Definition 1","Business Continuous"]
[null,"BLNT1AO","LV Small Business ToU",null,null,"LV","LV Residential and Small Business","Small Business","ToU","Time Definition 2","LV ToU >100MWh"]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,"LV","LV Residential and Small Business","Small Business","ToU","Time Definition 1","LV ToU >100MWh"]
[null,"BLNT2AU","LV Small Business ToU",null,null,"LV","LV Residential and Small Business","Small Business","ToU","Time Definition 1","Business ToU <100MWh"]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,"LV","LV Residential and Small Business","Residential","ToU Interval","Time Definition 2","Residential ToU"]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,null,"LV","LV Residential and Small Business","Small Business","ToU Interval","Time Definition 2","Business ToU <100MWh"]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,null,"LV","LV Residential and Small Business","Residential","Sun-Soaker Two-Way","Time Definition 2","Residential ToU"]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,null,"LV","LV Residential and Small Business","Small Business","Sun-Soaker Two-Way","Time Definition 2","Business ToU <100MWh"]
[null,"BLND4SB","LV Small Scale Battery",null,null,"LV","LV Residential and Small Business","Small Business","Battery","Time Definition 2","Business ToU <100MWh"]
[null,"BLND4LS","LV Large Battery/Hybrid ",null,null,"LV","LV Demand","Medium Business","Battery","Time Definition 2","Business ToU <100MWh"]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 1","LV ToU avg daily demand"]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 1","LV ToU avg daily demand"]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 1","LV ToU avg daily demand"]
[null,"TLD","Time of Day - LV Demand - FW",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 1","LV ToU avg daily demand"]
[null,"BLND3AO","LV Large Business Demand",null,null,"LV","LV Demand","Medium Business","Three Rate Demand","Time Definition 2","LV ToU Demand"]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,"LV","LV Demand","Medium Business","Three Rate Demand","Time Definition 1","LV ToU Demand"]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 2","LV ToU avg daily demand"]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,"LV","LV Demand","Medium Business","Alternative","Time Definition 2","Business ToU <100MWh"]
[null,"BLND1AR","LV Residential_Opt in Demand",null,null,"LV","LV Residential and Small Business","Residential","Demand","Time Definition 2","Residential ToU"]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,null,"LV","LV Residential and Small Business","Small Business","Demand","Time Definition 2","Business ToU <100MWh"]
[null,"BLNDTRS","Transitional Demand",null,null,"LV","LV Demand","Medium Business","Transitional","Time Definition 2","LV ToU Demand"]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,"HV","HV Demand","Large Business","Av Daily Demand","Time Definition 1","HV ToU avg daily demand"]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,"HV","HV Demand","Large Business","Av Daily Demand","Time Definition 1","HV ToU avg daily demand"]
[null,"BHND3AO","HV Business Demand",null,null,"HV","HV Demand","Large Business","Montly Demand","Time Definition 2","HV ToU mthly Demand"]
[null,"BHND4LS","HV Battery/Hybrid",null,null,"HV","HV Demand","Large Business","Battery","Time Definition 2","HV ToU mthly Demand"]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,"HV","HV Demand","Large Business","Av Daily Demand","Time Definition 2","HV ToU avg daily demand"]
[null,"BSSD3AO","Subtransmission Demand",null,null,"ST","ST Demand","Subtransmission","Three Rate Demand","Time Definition 3","ST ToU Demand"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,"LV","Unmetered","Not Assigned","Not Assigned","Time Definition 1","Public Lighting"]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,"LV","Unmetered","Not Assigned","Not Assigned","Time Definition 1","Public Lighting"]
[null,"Spare1","Spare1",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[null,"Spare2","Spare2",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[null,"Spare3","Spare3",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[null,"Spare4","Spare4",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[null,"Spare5","Spare5",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[]
[]
[null,"End"]

{"sheet":"Input | Quantities","index":2,"n_rows":74,"n_cols":141,"rows_kept":74,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,5,4,12]]}
[]
[null,null,null,null,null,"Worksheet:","Input | Quantities",null,null,"Jump to Index"]
[null,null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,null,"This worksheet contains forecast quantity inputs by tariff type."]
[]
[]
[]
[]
[null,"Inputs | Proposed Volumes by tariff types"]
[]
[null,null,null,null,null,"Customers",null,null,null,null,null,null,null,"Consumption (MWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand (MVA/Month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity (MVA/Month)",null,null,null,null,null,null,null,"DER Export Rebate (MWh)",null,null,null,null,null,null,null,"Export Peak (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (MWh)"]
[null,null,null,null,null,"Customers (Number)",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime)",null,null,null,null,null,null,null,"Consumption | Peak",null,null,null,null,null,null,null,"Consumption | Shoulder",null,null,null,null,null,null,null,"Consumption | Off-peak",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period",null,null,null,null,null,null,null,"Demand | Non-ToU",null,null,null,null,null,null,null,"Demand | Peak",null,null,null,null,null,null,null,"Demand | Shoulder",null,null,null,null,null,null,null,"Demand | Off-peak",null,null,null,null,null,null,null,"Capacity | Non-ToU",null,null,null,null,null,null,null,"DER Export Rebate (MWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Code","Name","CoS Model Load Groups",null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","Residential Continuous",null,590951.753427602,547647.09415320505,503471.667798415,387828,341611,294836,247647,200293,2757658.71414949,2537724.2712989799,2316657.71191988,1795862.712627314,1579418.5314909946,1361535.7513465881,1138261.4292603219,915909.0035623872]
[null,"BLNC1AU","LV Controlled Load 1","Controlled Load 1",null,359719.32293706399,357787.48803068901,355856.13909970701,353925.27614411799,351994.89916392299,350065.00815911999,348135.603129711,346206.684075695,723125.92761395802,710074.76541591703,697128.06130662106,689377.46135987504,678155.40412036201,666033.45313441195,653911.60840202495,642689.86992320197]
[null,"BLNC2AU","LV Controlled Load 2","Controlled Load 2",null,113280.12646769801,112732.396889946,112184.181336801,111635.479808263,111086.292304331,110536.618825007,109986.459370289,109435.81394017801,222814.44070036302,219745.137198521,216695.23112983198,215025.350008054,212210.28714232199,209395.12245759202,206579.85595386403,203764.48763113699]
[null,"BLNT3AU","LV Residential ToU","Residential ToU",null,19523.7887268257,19700.120351018599,19876.451975211501,16823,16573,16217,15710,14981,null,null,null,null,null,null,null,null,32122.612475060676,32417.216349264188,33677.075894702903,29713.010568111415,31021.752822595041,31517.42558978311,31759.857258452208,31528.617787293759,61774.042831688712,65884.743454557989,45404.503437174157,56324.263761974544,58694.677717989704,60979.393685828414,62505.955163222781,62990.822452969922,58154.546050787583,61694.923419134437,89508.194393572659,88040.677165193876,90032.975066077997,92304.651792988996,92667.474088469709,92024.358098742552]
[null,"BLNN1AU","LV Small Business Anytime","Business Continuous",null,70526.1328730979,67345.261601088205,64157.228398347703,51328,47534,43588,39419,34904,683446.59105730499,625552.28584959405,570164.70462324796,454518.39486459055,409309.68522750627,363406.08324462286,313290.98014165025,263131.98866136209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV Small Business ToU","LV ToU >100MWh",null,1937.54571237192,1940.6949699006,1957.84422742929,1496,1436,1360,1259,1118,null,null,null,null,null,null,null,null,25161.606763207881,25089.060964463966,22970.937888859178,20914.730214035775,20059.447527849108,19585.467675913489,18466.343640600979,16230.226238507108,97811.264633371262,96693.759494331214,88982.303544991417,62761.463584299439,61535.425389026939,59215.032757443878,55093.33577317022,50052.562334525872,85812.844941326694,84716.996345806314,96680.022252190174,79667.771404893079,79499.373497837703,77685.752132455207,73619.680162866134,67185.764573350825]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV ToU >100MWh",null,16,15,0,0,0,0,0,0,null,null,null,null,null,null,null,null,256.19192210321324,256.19192210321324,0,0,0,0,0,0,457.60525024342752,457.60525024342752,0,0,0,0,0,0,674.05867185978582,674.05867185978582,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU","Business ToU <100MWh",null,7109.5204989166295,7117.3422715840697,5157.6287676223801,5908,5753,5554,5289,4920,null,null,null,null,null,null,null,null,54241.062058888805,54406.734859906603,39356.675987100207,46201.281922544731,45920.57423430233,45166.01974083863,42789.63330929722,40189.613087248938,101402.05521155067,100873.21976562341,74299.266064607422,70118.384713993801,69578.857591706124,68803.001773189171,66009.793308308494,62126.117290381182,127911.31952566665,127060.18699717619,92374.48877131789,125179.7679064041,125899.66273017995,125587.5479427415,120988.56595941669,115276.50129901789]
[null,"BLNT3AL","LV Residential ToU_Interval meter","Residential ToU",null,167545.95704823401,217701.086541611,268040.48538510379,312218.62205353094,312218.74183734111,312218.86162115127,312218.98140496144,0,null,null,null,null,null,null,null,null,106631.8588687336,125539.95634748881,162867.96513181159,177962.86746540252,176365.14297751561,174497.29055627418,174472.59218919731,0,339323.7562764904,410067.85802943789,342705.3795588261,471908.12228924775,481547.10944663727,489391.64011383342,500894.96695998521,0,326413.84552830155,378072.26392571174,564895.79570113868,627529.62242205802,622241.84768683091,615490.52542274049,613227.71857123787,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter","Business ToU <100MWh",null,12681.770082498901,15954.1852639963,19183.762376224498,23638.59812946555,23639.73153556023,23640.864941654909,23641.998347749592,0,null,null,null,null,null,null,null,null,33200.478142924716,42199.082185425286,50990.646033809127,53237.621948264503,52746.67360767728,56055.238796979349,58781.328230572042,0,149520.49113000545,188406.36256683076,212895.08254279665,177510.5109316188,172147.30037802685,181598.95230825822,191386.90627982389,0,139996.85484961161,176171.12688900105,234854.78688809025,244845.0943413105,240262.90228915264,252462.39814978576,263425.10186240356,0]
[null,"BLNRSS2","LV Residential_Sun Soaker","Residential ToU",null,null,null,null,82095,135589,189747,244471,611800.10118877154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212604.66497089391,347255.43643928121,495681.67822579056,642956.00955890957,1607963.0971938337,null,null,null,127690.51019219564,208561.85753034067,297706.76195764577,386159.82816254284,965743.75862831005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1345.1972420115708,2638.473988281085,3829.4151325244648,4956.6205542595117,19151.271624292305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,0,12233.938052398187,17756.031598682388,22982.598683703363,88799.61360880507]
[null,"BLNBSS1","LV Small Business_Sun Soaker","Business ToU <100MWh",null,null,null,null,8239,12348,16671,21308,50076.131753844282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182364.54495140759,268297.58495680738,340021.58496988274,410921.74120339239,774991.27194064157,null,null,null,114728.68489940259,168790.64454103287,213913.45171507815,258517.96453855588,487560.39427486755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135.00310709462613,240.2840702954874,336.4489539982996,432.01717492120406,1567.5407690326838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,0,1114.136597150306,1560.0288952217118,2003.1546185533307,7268.290969754089]
[null,"BLND4SB","LV Small Scale Battery","Business ToU <100MWh",null,null,null,null,10,10,10,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82386883427206015,0.82386883427206015,0.82386883427206015,0.82386883427206015,0.82386883427206015,null,null,null,1.78,1.78,1.78,1.78,1.78,null,null,null,2.34,2.34,2.34,2.34,2.34,null,null,null,null,null,null,null,null,null,null,null,77.112000000000009,77.112000000000009,77.112000000000009,77.112000000000009,77.112000000000009,null,null,null,0.09,0.09,0.09,0.09,0.09,null,null,null,0.41592633555214203,0.41592633555214203,0.41592633555214203,0.41592633555214203,0.41592633555214203]
[null,"BLND4LS","LV Large Battery/Hybrid ","Business ToU <100MWh",null,null,null,null,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.417704599761052,14.417704599761052,14.417704599761052,14.417704599761052,14.417704599761052,null,null,null,31.150000000000002,31.150000000000002,31.150000000000002,31.150000000000002,31.150000000000002,null,null,null,40.949999999999996,40.949999999999996,40.949999999999996,40.949999999999996,40.949999999999996,null,null,null,null,null,null,null,null,null,null,null,3210.2932889486256,3210.2932889486256,3210.2932889486256,3210.2932889486256,3210.2932889486256,null,null,null,0.09,0.09,0.09,0.09,0.09,null,null,null,7.2787108721624856,7.2787108721624856,7.2787108721624856,7.2787108721624856,7.2787108721624856]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV ToU avg daily demand",null,58.656887797268801,45.309928849409502,31.933492144395402,0,0,0,0,0,null,null,null,null,null,null,null,null,4983.7094303713566,4001.7929534113764,3033.4112579718294,0,0,0,0,0,20877.402704745233,16893.002135304741,13098.717224145523,0,0,0,0,0,23329.77654895054,18866.506276452521,14501.438175759053,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135.63356850944569,103.51829230254192,72.150529028064526,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV ToU avg daily demand",null,4.1853822738329702,3.1640214014967101,2.14040551062855,0,0,0,0,0,null,null,null,null,null,null,null,null,45.200455933397834,0,59.286000000000001,0,0,0,0,0,189.35054985525488,0,112.785,0,0,0,0,0,211.59270049142546,0,232.5865,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9220539154318161,2.2167506639920433,1.5062259376448435,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.040365144458294,8.7924975557654026,6.2697110774937483]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV ToU avg daily demand",null,84.070371227196205,56.647245008775698,29.163640901723099,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,3488.422,0,0,0,0,0,0,0,6725.7259999999997,0,0,0,0,0,0,0,8712.73,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.28206855027679,44.133924830371107,20.897105734043681,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232.56739350667186,146.31507831227796,70.380887870989426]
[null,"TLD","Time of Day - LV Demand - FW","LV ToU avg daily demand",null,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand","LV ToU Demand",null,3766.68949575836,3766.68949575836,3730.3854493460085,3808.3525126673821,3793.5691154863061,3788.0808217617632,3787.7260933460789,3787.3769188851975,null,null,null,null,null,null,null,null,200343.24063486743,196487.19123840393,187898.68233007044,192971.40318145306,188295.8258264871,184314.15901444934,177476.7467908109,170638.00415315747,839263.71959372773,829442.8471919914,819865.17188589962,796668.09720012639,774099.69177369028,759621.83558415808,735356.89310572331,710965.42476541398,937848.2237789327,926341.48490410566,906281.68716498534,911256.38708147942,898115.68913521105,885211.29213765124,859767.06608980615,837270.85412279144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5128.125325687115,5146.2138118131106,5162.5303185317434,5247.1763789983834,5250.5341816848631,5273.6571496523675,5284.9220256306153,5297.7763626456026,6215.658953467434,6237.5805072447947,6256.8810329012604,6365.294714106316,6376.7410063021971,6409.4063290084578,6426.257684235643,6445.8780876228766,5674.4211661716135,5694.446875093412,5712.6816332318685,5799.6633459047052,5810.814251121692,5843.4559394924481,5863.9696309068704,5888.4442848300678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11386.220603466387,null,null,null,null,null,null,null,50.95736621929678,null,null,null,null,null,null,null,162.14552473480921]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV ToU Demand",null,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV ToU avg daily demand",null,22.545636759231201,22.371164048484999,22.1962533372606,0,0,0,0,0,null,null,null,null,null,null,null,null,2972.5052320327545,2153.3170073061351,1351.8667593340942,0,0,0,0,0,12452.20846803779,9089.922748602301,5837.5600600489561,0,0,0,0,0,13914.912942415098,10151.841763552862,6462.6951524715068,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.142426528981641,14.962506807806252,10.120313835704545,null,null,null,null,null,52.307372899195734,34.818298752747062,26.037886957139975,null,null,null,null,null,16.957213777866883,8.4385508969505274,5.1502020202586198]
[null,"BLND3TO","LV ToU Demand-alternate tariff","Business ToU <100MWh",null,7.8236127374914703,8.7617295685908392,9.7018894126992095,10.6440922698169,11.526548310936599,12.3740650017535,13.1971216872686,14.008288347519599,null,null,null,null,null,null,null,null,233.40098401959943,250.12584519080343,264.88913102178782,283.72195611895745,299.6317215234339,315.12626332938538,323.93991674477041,330.73779534583429,977.74687773036578,1055.870827425279,1143.8303375071885,1171.3250107978306,1239.9831029110628,1301.3245453404591,1342.2121773008321,1378.0232505706767,1092.5983706631698,1179.2216346856583,1266.3213228500017,1339.8018587528236,1429.1551545638845,1513.4666172143914,1569.2921852872767,1622.8337747747269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.646070841578123,11.21643982736523,11.724066066669684,13.395911049605573,15.799753406166092,19.606942078402628,24.906229634633412,32.093273813348617,0,0,0,0,0,0,0,0,11.260917754469455,10.669385536847162,10.004504139384602,9.3089230365066999,8.5604295039223821,7.806231906856028,7.0433915461087473,6.3290218921925101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.443191011588283,null,null,null,null,null,null,null,0.15414546751398506,null,null,null,null,null,null,null,0.49048841354918271]
[null,"BLND1AR","LV Residential_Opt in Demand","Residential ToU",null,13.2627021004366,13.3824859106017,150,150,150,150,150,150,null,null,null,null,null,null,null,null,5.4400913465541203,5.5008062201100705,83.166819293124178,83.166819293124178,83.166819293124178,83.166819293124178,83.166819293124178,83.166819293124178,15.148751732169591,16.173793834166275,209.08479046806764,209.08479046806764,209.08479046806764,209.08479046806764,209.08479046806764,209.08479046806764,38.367709374219636,40.7176935975682,318.88632425857185,318.88632425857185,318.88632425857185,318.88632425857185,318.88632425857185,318.88632425857185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2837943264566993,1.9208263691363108,28.409077041243172,28.409077041243172,28.409077041243172,28.409077041243172,28.409077041243172,28.409077041243172,1.4911786738067612,2.2303408503144757,0,3.7089234598126319,4.448264587841873,5.1873173733388009,5.9260411292604589,6.664622009152362,5.2092713723865689,7.7926566853361772,0,12.952053556131505,15.532790123103174,18.114231678879452,20.696363394991408,23.279019327314796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.695472815486629,null,null,null,null,null,null,null,2.0178086269660893,null,null,null,null,null,null,null,6.4206347954840695]
[null,"BLND1AB","LV Small Business_Opt in Demand","Business ToU <100MWh",null,1030.1979111815001,1031.33131727618,3000,3000,3000,3000,3000,3000,null,null,null,null,null,null,null,null,5961.3018534698504,6029.782744345167,13411.893432575311,13411.893432575311,13411.893432575311,13411.893432575311,13411.893432575311,13411.893432575311,31143.347509607756,31227.026705855122,61895.576379217164,61895.576379217164,61895.576379217164,61895.576379217164,61895.576379217164,61895.576379217164,24978.940662436606,25013.919165396583,66721.759693623069,66721.759693623069,66721.759693623069,66721.759693623069,66721.759693623069,66721.759693623069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.16319050194252,223.95770164136343,372.44622608929876,310.65785678802473,355.86179492193997,402.06329381828687,447.15456062679004,492.82595699943977,283.87785767018994,350.9756389117419,0,491.17096506466146,563.25378158017725,636.09701020586067,706.44277096300675,777.06608447468011,202.88971068595299,250.97343313789389,0,347.53789390828814,397.812197357679,449.16687944151624,499.25650532088974,549.86277917855807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93.909456309732576,null,null,null,null,null,null,null,40.356172539321783,null,null,null,null,null,null,null,128.41269590968142]
[null,"BLNDTRS","Transitional Demand","LV ToU Demand",null,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,null,null,null,null,null,null,null,null,24644.418853443269,25985.982388002089,27137.990806960774,28715.756564817832,30003.209826433987,31256.946943975574,31860.465459732375,32282.911161691252,103238.65466398442,109696.14397323901,117185.84701551814,118550.86694189637,124164.00048939376,129076.61786375502,132010.60599215433,134507.16187547045,115365.63137605204,122511.26071005159,129735.09439817355,135602.56156173392,143106.4833819886,150118.70243992278,154344.60800015071,158402.81733287644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828.67873893044305,831.59952029691544,835.29831266170413,840.10256432335598,845.88383629035457,851.67466289306299,853.65987895521914,855.84668668415918,1289.6284607578157,1294.1818486180155,1299.9554918692945,1307.5289173102369,1316.6901421987345,1325.9879841534164,1329.5192290509226,1333.5333143238856,1015.6104234342098,1019.1952494047028,1023.7563292026451,1029.9130994062268,1037.4372185849602,1045.3232455575383,1048.9888778419408,1053.3396916303257]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV ToU avg daily demand",null,3.62078119783861,3.3039004919333999,2.96907396743108,0,0,0,0,0,null,null,null,null,null,null,null,null,1990.8787920831396,1895.9524351712914,1797.4020328564627,0,0,0,0,0,8427.765118307756,8087.6763600342747,7843.0940914378425,0,0,0,0,0,9875.7296724204389,9471.661003918507,9104.8628701538855,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.436096406442694,48.795680370434106,44.030130134970186,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV ToU avg daily demand",null,1.3986857413017599,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.904911398994142,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.968216088431909,0,0]
[null,"BHND3AO","HV Business Demand","HV ToU mthly Demand",null,166.935075601709,168.87443423722399,169.49472330639199,180.81089949276247,181.00917014518399,181.20744079760425,181.40571145002534,181.60398210244529,null,null,null,null,null,null,null,null,76555.28998774894,75816.088713254925,74727.355848689738,82009.247670110999,81274.990954660694,80448.922257397135,79524.020224652006,77650.139469518806,324072.96975904587,323413.17061630602,326078.23537074879,342986.00435939344,340342.56657810428,337520.20750273508,331017.59389801219,324643.90853913402,379751.57097418635,378756.49072920228,378536.52950989251,410307.13846667128,409644.1019823227,409867.52850493055,404646.81487031007,400391.89208320144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1733.2542517045754,1700.4288640447187,1656.656284452326,1722.2763386767788,1674.4375741129479,1628.9275455383133,1578.2486068423414,1530.0371712554665,2200.0233047439197,2206.0586637106203,2196.7822520576556,2319.1764960131145,2305.202233895935,2292.6060767703198,2271.0447833161388,2251.2099097214759,2064.0067684138035,2073.5855384727033,2068.8094291474617,2173.4115797414647,2164.4409675621478,2157.1939655877113,2142.2463725436278,2129.6327248126622]
[null,"BHND4LS","HV Battery/Hybrid","HV ToU mthly Demand",null,null,null,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82.386883427206001,82.386883427206001,82.386883427206001,82.386883427206001,82.386883427206001,null,null,null,178,178,178,178,178,null,null,null,234,234,234,234,234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.09,0.09,0.09,0.09,0.09,null,null,null,42.016919269499908,42.016919269499908,42.016919269499908,42.016919269499908,42.016919269499908]
[null,"BHNS1AO","HV ToU avg daily Demand","HV ToU avg daily demand",null,8.2615449946500004,8.2360234587635208,8.1488315665184992,0,0,0,0,0,null,null,null,null,null,null,null,null,6608.0338868226409,6410.7476889450008,6192.9282892116089,0,0,0,0,0,27973.052761131534,27346.70531401836,27023.291609736738,0,0,0,0,0,32779.070525017065,32026.346107071688,31370.701605560771,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95.782699127593858,83.424798752468732,73.696127342921756,0,0,0,0,0,118.09475381470854,106.11356962795932,96.333345463992345,0,0,0,0,0,95.782699127593858,83.424798752468732,73.696127342921756,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand","ST ToU Demand",null,16,16,15,16,16,16,16,16,null,null,null,null,null,null,null,null,39306.600807592222,41718.998941477206,38801.158116444938,47506.895685819225,50528.330976545229,53606.400791529391,56015.708200986111,58369.949658386788,154861.61961714656,165633.56594175223,157768.74902841155,183238.88565324148,195303.31743543447,207593.98868472539,217209.66311558327,226605.2210122167,240438.03202186886,256996.05074133881,241936.27800890311,287567.50990276522,305907.103260084,325496.87942139379,339995.30360245489,355363.84852742421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820.90287338997985,826.71843271426053,739.79367296651606,854.80245298082866,875.22296509593582,898.94999220247053,920.66610305504878,943.79769088866419,874.11783767455677,886.89071318302717,806.92019623723593,928.98743908724089,956.76350534468406,988.06632842354429,1017.2205806931286,1048.0895370566657,859.84818468038952,867.20175768381216,781.95943676392108,898.83484211690279,921.2739228172253,947.14477161859884,970.88472951704728,996.12731249058243]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","Public Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","Public Lighting",null,5847,5847,5847,5847,5847,5847,5847,5847,null,null,null,null,null,null,null,null,7117.0625828571383,7117.0625828571383,5746.0856461133026,5696.2551160758649,5645.6771280878656,5685.0216800994722,5770.2970053009631,5856.8514603804779,11907.816034285725,11907.816034285725,9613.9847014944389,9530.6114308973811,9445.9875612413653,9511.816360953495,9654.493606367796,9799.3110104633106,52532.432228571401,52532.432228571401,42412.983062857122,42045.174165347809,41671.848134375854,41962.257975240776,42591.691844869383,43230.567222542413]
[null,"Spare1","Spare1","Residential Continuous"]
[null,"Spare2","Spare2","Residential Continuous"]
[null,"Spare3","Spare3","Residential Continuous"]
[null,"Spare4","Spare4","Residential Continuous"]
[null,"Spare5","Spare5","Residential Continuous"]
[null,"Totals",null,null,null,1355187.0450486692,1359796.2210060377,1363771.0023113447,1369031.2628267971,1373666.2488620873,1378312.4950614842,1382964.850366184,1387614.1993348135,4387045.6735211154,4093096.4597630119,3800645.708979581,3154783.9188598339,2879093.9079811848,2600370.4101832146,2312043.8737578611,2025495.3497780883,704313.73494198394,729134.07439089345,764237.07361773471,790705.44280308695,788983.98013615026,790864.15797380975,785731.04402012413,541524.87717511458,2609716.6100733127,2720655.0788937639,2663708.9833048359,2712547.1324419738,2715442.5911233933,2737618.4616146702,2736093.6368312715,2017141.9553740346,3050558.5186593966,3139667.6863249326,3447627.2514906833,3559361.1475921534,3572169.2387081748,3600115.8914266508,3590262.5663717194,2694970.0340932677,0,0,0,394969.20992230147,615553.02139608865,835703.26319567324,1053877.750762302,2382954.3691344755,0,0,0,242419.19509159823,377352.50207137351,511620.21367272391,644677.79270109872,1453304.1529031775,4020.9858680306447,3967.7904991334512,4019.1075808347223,3957.4027660630004,3996.0334414483746,4035.9256730483244,4058.7630919784374,4082.6307474550208,9413.6626850298489,9432.8243770357549,9394.7413989881279,9713.5323558676209,9747.6687796502829,9809.7669581082228,9846.6161857367661,9891.6259252499112,11553.187853735562,11638.593620817308,11205.75920548658,12153.165820135435,12265.075351255455,12404.205879814055,12505.737108251631,12614.278538428318,10471.851717309028,10543.283263803467,10188.304661848464,11083.013388597945,11171.927515852904,11289.130439944765,11376.426498944809,11472.813891896016,264.57597473956207,155.10757586804337,76.650598948483179,0,0,0,0,0,0,0,0,4767.6056380548225,6166.1633475251983,7453.26937547139,8676.0430181293414,35525.486405876814,0,0,0,0.27,0.27,0.27,0.27,93.755492853098644,0,0,0,49.711556477214536,49.711556477214536,49.711556477214536,49.711556477214536,347.18090033073838,0,0,0,0,0,0,0,0,0,0,0,0,13348.074649548493,19316.0604939041,24985.753302256693,96067.904578559159]
[]
[null,"End"]

{"sheet":"Input | Tariffs","index":3,"n_rows":73,"n_cols":141,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,5,4,12]]}
[]
[null,null,null,null,null,"Worksheet:",null,"Input | Tariffs",null,"Jump to Index"]
[null,null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,null,"This worksheet sets out proposed tariffs by tariff class."]
[]
[]
[]
[]
[null,"Inputs | Proposed Tariffs by tariff types (Nominal)"]
[]
[null,null,null,null,null,"Standing/Fixed charge ($ per annum)",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime)",null,null,null,null,null,null,null,"Consumption | Peak",null,null,null,null,null,null,null,"Consumption | Shoulder",null,null,null,null,null,null,null,"Consumption | Off-peak",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period",null,null,null,null,null,null,null,"Demand | Non-ToU",null,null,null,null,null,null,null,"Demand | Peak",null,null,null,null,null,null,null,"Demand | Shoulder",null,null,null,null,null,null,null,"Demand | Off-peak",null,null,null,null,null,null,null,"Capacity | Non-ToU",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,320.7805892118102,332.66661192614254,373.07094223896001,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,8.3718525864093909,8.5487883942604643,9.4451285042828896,9.5324309104983858,9.7768593204675156,9.9999826881030973,10.288162767342639,10.908850905364265]
[null,"BLNC1AU","LV Controlled Load 1",null,null,34.123353982197244,34.84455807301714,38.498008547685579,41.078037967701917,43.743502295460324,46.494127136556216,49.332514447679905,52.261588349972484,0.37970506601835291,0.38773021052965578,0.42838370708812734,0.43234330683262523,0.44342935487662505,0.453549112942635,0.46661951750066782,0.49477082167728775]
[null,"BLNC2AU","LV Controlled Load 2",null,null,34.123353982197244,34.84455807301714,38.498008547685579,41.078037967701917,43.743502295460324,46.494127136556216,49.332514447679905,52.261588349972484,2.5334422844149458,2.5869871071287216,2.8582325984532204,2.8846515702284998,2.9586191450523955,3.0261395056873512,3.1133469689139011,3.3011761835997775]
[null,"BLNT3AU","LV Residential ToU",null,null,320.7805892118102,332.66661192614254,373.07094223896001,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,null,null,null,null,null,null,null,null,10.956863964780663,11.412208324436584,12.860953453778942,12.97982872183181,13.31265451684018,13.616470313979457,14.008870542703233,14.854030166395924,9.1510806687781034,9.1576008243870657,9.9154193947094775,10.007068753572241,10.263667718395951,10.497900822356742,10.800429935175584,11.452023314663755,2.6948585297516541,2.7518149179440861,3.0403425984242074,3.0684448338190515,3.1471251934094226,3.2189475597243664,3.3117113765990593,3.5115079792083348]
[null,"BLNN1AU","LV Small Business Anytime",null,null,320.7805892118102,332.66661192614254,373.07094223896001,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,12.062573865065364,12.317518839754579,13.609010181316087,13.734799823511146,14.086984414579909,14.408471642674822,14.823695811477293,15.718014103274822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV Small Business ToU",null,null,1674.4508107309871,1507.0057296578884,1356.3051566920997,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,null,null,null,null,null,null,null,null,11.444170493601796,11.919766293819128,13.432944363316228,13.557106608959009,13.904734831321502,14.222062836149115,14.631915065188187,15.514663163452187,9.5580749848523503,9.5648851243843929,10.356407675897687,10.452133140029225,10.720144343906854,10.964794965251546,11.280779060473105,11.961352055751144,4.3891785728903043,4.4819447629828444,4.9518764862506304,4.9976472486426493,5.1257957746631178,5.242774528020119,5.3938611074716363,5.7192744668102904]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,2601.8494544413106,2712.9929371193334,3311.7326573047931,3533.6757657773201,3762.9682823028056,3999.5866025197543,4243.7545557967287,4495.7236852093902,null,null,null,null,null,null,null,null,12.52916582726799,13.325663060996499,16.591880352598626,16.745241005951797,17.174618640268232,17.566570556856743,18.072805002748794,19.163143087366937,9.8485394221278408,10.063855727937664,12.039184928304179,12.15046449561104,12.46202392309954,12.746426986919444,13.113754256743773,13.904911229680531,4.6148604099285393,4.811993897862231,5.8739693422212458,5.9282631146542455,6.0802742795500437,6.2190357395376195,6.3982562710237048,6.7842651106245828]
[null,"BLNT2AU","LV Small Business ToU",null,null,1674.4508107309871,1507.0057296578884,1356.3051566920997,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,null,null,null,null,null,null,null,null,11.444170493601796,11.919766293819128,13.432944363316228,13.557106608959009,13.904734831321502,14.222062836149115,14.631915065188187,15.514663163452187,9.5580749848523503,9.5648851243843929,10.356407675897687,10.452133140029225,10.720144343906854,10.964794965251546,11.280779060473105,11.961352055751144,4.3891785728903043,4.4819447629828444,4.9518764862506304,4.9976472486426493,5.1257957746631178,5.242774528020119,5.3938611074716363,5.7192744668102904]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,320.7805892118102,332.66661192614254,373.07094223896001,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,null,null,null,null,null,null,null,null,11.504707163019694,11.982818740658409,13.504001126467884,13.628820157923395,13.803553700302791,13.961063146127715,14.162228508569083,14.589434387889119,8.6935266353391967,8.6997207831677095,9.4196484249739996,9.5067153158936257,9.6285998241848887,9.7384697500970869,9.8787916422336419,10.176786966033585,2.6948585297516541,2.7518149179440861,3.0403425984242074,3.0684448338190515,3.1077850136142375,3.143247294260608,3.1885384353846393,3.2847212052933457]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,null,552.30106155522037,569.08031697609533,634.27261449810885,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,null,null,null,null,null,null,null,null,12.01637901828189,12.515754608510088,14.104591581482042,14.234961939406961,14.417466756147272,14.581981434632583,14.792093626641741,15.238299487600008,9.0801712356097344,9.0866408681651762,9.8385872921028046,9.9295264830277663,10.05683180486964,10.171588195776769,10.318150904117164,10.629399570051559,4.1697196442457889,4.2578475248337018,4.7042826619380991,4.7477648862105175,4.8086354360702401,4.8635057628827409,4.9335841580082116,5.082406510164585]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,null,null,null,null,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0684448338190515,3.1077850136142375,3.143247294260608,3.1885384353846393,3.2847212052933457,null,null,null,11.567767736908511,11.716076762243841,11.849766448112401,12.020510075401361,12.383110676961351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-11.716076762243841,-11.849766448112401,-12.020510075401361,-12.383110676961351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,0,0.77809606264110664,0.79988104935944104,0.822275968024619,0.84529789539618094]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,null,null,null,null,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7477648862105175,4.8086354360702401,4.8635057628827409,4.9335841580082116,5.082406510164585,null,null,null,12.082244211217365,12.237149280508456,12.376784815204676,12.555122265379453,12.933849528825784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-12.237149280508456,-12.376784815204676,-12.555122265379453,-12.933849528825784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,0,0.77809606264110664,0.79988104935944104,0.822275968024619,0.84529789539618094]
[null,"BLND4SB","LV Small Scale Battery",null,null,null,null,null,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7434518202435303,8.9676494090988665,9.1723053287912535,9.4366333540392375,10.005948451220991,null,null,null,2.0728495882126494,2.1260011225598827,2.1745198251937157,2.2371852632327038,2.3721553630306089,null,null,null,2.0728495882126494,2.1260011225598827,2.1745198251937157,2.2371852632327038,2.3721553630306089,null,null,null,null,null,null,null,null,null,null,null,-5,-5,-5,-5,-5,null,null,null,0,0,0,0,0,null,null,null,1.1511254358881899,1.1833544286000164,1.2164857625674832,1.2505447013707747,1.2855572159150253]
[null,"BLND4LS","LV Large Battery/Hybrid ",null,null,null,null,null,6802.3515627669394,7243.7413255809024,7699.2333138089125,8169.2584006142024,8654.3008082478318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.847812813314109,11.125969944742243,11.379882147108313,11.707828248734254,12.41416525761702,null,null,null,9.8146877834746675,10.066353759528695,10.296083847383711,10.592796986950038,11.231863804510636,null,null,null,2.5717399472625853,2.6376839139239308,2.6978800258185593,2.7756276883764279,2.9430821912550424,null,null,null,null,null,null,null,null,null,null,null,-5,-5,-5,-5,-5,null,null,null,0,0,0,0,0,null,null,null,1.1511254358881899,1.1833544286000164,1.2164857625674832,1.2505447013707747,1.2855572159150253]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,7660.3297909843313,7987.556921662047,9750.3582658186624,10403.800148412456,11078.880058278764,11775.52849977738,12494.40446829221,13236.248553526826,null,null,null,null,null,null,null,null,2.07498041534217,2.2068899282056655,2.7478147595760367,2.7732131266005475,2.844323222378315,2.9092351695812937,2.9930736768912927,3.1736467655450062,1.6650451710942269,1.7014476628628019,2.0354070659192476,2.0542205669110234,2.1068944201610851,2.1549770776761443,2.2170793316873367,2.3508364342284627,0.34045820746304606,0.35500159728875946,0.43334811788521682,0.43735360424817959,0.44856812519088229,0.45880515810972994,0.47202703168125837,0.50050457291146866,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.419391871524592,18.163497905572672,22.172062581424392,22.377001499221137,22.950787446130821,23.474560655606055,24.151051901725321,25.608092558559466]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,5941.230633631716,6195.0228209114284,7562.2236637833221,8069.0228533865384,8592.6041547252207,9132.9136680799347,9690.462499848074,10265.825039690899,null,null,null,null,null,null,null,null,8.2299536598986656,8.7531437440746416,10.898603172390519,10.99934021169137,11.281382773960795,11.538841742490966,11.871368750926653,12.58757221041799,6.604035632540576,6.7484181135245285,8.0729946691007104,8.1476142848801878,8.3565335441324855,8.5472428348167853,8.7935577729763761,9.3240759154400248,1.9599981754977485,2.0437236281351177,2.4947600081064265,2.5178193610352007,2.5823807083752097,2.6413147137938622,2.7174322739195658,2.8813758289003415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.569743294273854,12.063969261583873,14.726408032130882,14.862525910837697,15.243627395927938,15.591511043229799,16.040828109873086,17.008576381065506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2060835464848019,4.3857552692253607,5.3536626481093315,5.4031471660842891,5.5416934281065693,5.6681636226295256,5.8315090896027204,6.1833258911575228]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,1598.5396116721649,1666.824600004885,2034.6818402322924,2171.0405560778136,2311.9146445844785,2457.2896035654703,2607.3029506282323,2762.109230291011,null,null,null,null,null,null,null,null,9.95197281875455,10.584634157071896,13.179005255220121,13.300820312557422,13.641876900410891,13.953206072194879,14.355310371466773,15.22137082041996,7.9858509324753113,8.1604437170322957,9.7621720404474246,9.852404916435745,10.105038026573913,10.335650950486473,10.633504337117527,11.275027042084909,3.4327104352744757,3.5793458957352429,4.3692840230106649,4.4096698164357928,4.5227415598179759,4.6259576637522333,4.7592687791489503,5.0463969811104574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.347751004045977,11.832494102844336,14.443847826365475,14.577353968677928,14.951143140146975,15.29235183489085,15.733047714172791,16.68222749602004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2114117082961409,4.3913110346972308,5.3604445345262768,5.4099917382553366,5.5487135072294524,5.6753439110429005,5.838896299982709,6.1911587742936316]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand",null,null,5650.6849346153076,5770.1133206088152,6375.1094639346647,6802.3515627669394,7243.7413255809024,7699.2333138089125,8169.2584006142024,8654.3008082478318,null,null,null,null,null,null,null,null,0.81529148299731913,0.849173292559949,0.95697325875313333,0.96581867235816266,0.99058397353050121,1.0131906639670976,1.0423888510973782,1.1052765026356954,0.65422166723201669,0.65468780093004664,0.70886515401876238,0.71541727595125859,0.73376184187227922,0.7505074457348907,0.772135612695525,0.81871880024631449,0.18281034381450692,0.18667407795599839,0.20624684731893558,0.20815321058727423,0.21349062753490536,0.21836282076310287,0.22465561315616825,0.23820915788318517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.119361498442116,10.225739747083937,10.748463531932524,10.847812813314109,11.125969944742243,11.379882147108313,11.707828248734254,12.41416525761702,9.1556127843047683,9.2518597711711781,9.7248003384151378,9.8146877834746675,10.066353759528695,10.296083847383711,10.592796986950038,11.231863804510636,2.2586279723197209,2.306364538136993,2.5481867646940897,2.5717399472625853,2.6376839139239308,2.6978800258185593,2.7756276883764279,2.9430821912550424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,1.2855572159150253]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,5941.230633631716,6195.0228209114284,7562.2236637833221,8069.0228533865384,8592.6041547252207,9132.9136680799347,9690.462499848074,10265.825039690899,null,null,null,null,null,null,null,null,0.46207492420625074,0.49144969695485613,0.61190760518794485,0.61756353737460024,0.63339896014479191,0.64785412457050062,0.66652402218707396,0.70673562882992225,0.37078693155109937,0.37889335920724143,0.45326238202513874,0.45745193821591146,0.46918181603461845,0.47988928592813185,0.49371876311407775,0.52350497341358382,5.8357594697128222E-2,6.0850462339519969E-2,7.427975966493261E-2,7.496633600414461E-2,7.6888605620651751E-2,7.8643325010238255E-2,8.0909672897027496E-2,8.579097924433815E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.716093646691919,12.216571277729495,14.912688310831726,15.050527999522776,15.43645019110852,15.788734359069151,16.243735018630463,17.223724728283415,10.600275204149829,11.053088298898112,13.492432281228702,13.617144380520605,13.96631207766961,14.285045372491133,14.696712635903749,15.583369992256419,2.7092031034580355,2.8249324234947673,3.4483764530181262,3.4802501921365332,3.5694899703993701,3.6509513678513743,3.7561646954443142,3.9827753084021884]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,5650.6849346153076,5770.1133206088152,6375.1094639346647,6802.3515627669394,7243.7413255809024,7699.2333138089125,8169.2584006142024,8654.3008082478318,null,null,null,null,null,null,null,null,10.137982662090911,10.559296026782761,11.899766534609816,12.009757441711081,12.31770889115294,12.598818458066228,12.961891936772304,13.743887007555069,8.1351124817088394,8.1409087588040805,8.8145930517788216,8.8960673464781213,9.1241782677000245,9.3324064231092674,9.6013482509493109,10.180600650347166,2.6056387613766741,2.6607094714506068,2.939684749629083,2.9668565929810549,3.0429320501690129,3.1123765644312358,3.2020692122023311,3.3952510680966648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.25435513387985,12.513353445051905,13.825378036889706,13.953167591993381,14.310951519363636,14.637550030440224,15.059375793465136,15.967912733674153,12.25435513387985,12.513353445051905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,1.2855572159150253]
[null,"BLND1AR","LV Residential_Opt in Demand",null,null,320.7805892118102,332.66661192614254,373.07094223896001,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,null,null,null,null,null,null,null,null,0.89336307255878433,0.9304893741649819,1.0486121695436659,4.2332184484521154,4.3417656662732869,4.4408516145507049,4.5688283331199075,4.8444672022896569,0.51541828556652269,0.51578552169384306,0.55846830009166537,2.2545211466051791,2.3123310614401844,2.3651021074996077,2.4332597567683116,2.5800590932393046,0.26833521739198396,0.27400653729198882,0.30273611140895484,1.2221373440542327,1.2534751098954806,1.2820813911766034,1.319028486829116,1.398605895740864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1091251360364671,4.1959723392553094,4.635919865707625,4.678770204812591,4.798742158715112,4.9082570321290984,5.0497034670444076,5.354353686272102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12.383110676961351,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,1.2855572159150253]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,null,552.30106155522037,569.08031697609533,634.27261449810885,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,null,null,null,null,null,null,null,null,2.7647999999999997,3.3177599999999994,3.9813119999999991,7.2326011023219241,7.4180578031341513,7.5873495955286385,7.8060022748236566,8.2769408794044939,1.728,2.0735999999999999,2.4883199999999999,4.5203756889512041,4.6362861269588462,4.742093497205401,4.8787514217647878,5.1730880496278111,0.64799999999999991,0.77759999999999985,0.93311999999999973,2.3543623379954184,2.4147323577910651,2.4698403631278123,2.5410163655024927,2.6943166925144837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6773283460592596,6.8184550512898783,7.5333697817748915,8.7434518202435303,8.9676494090988665,9.1723053287912535,9.4366333540392375,10.005948451220991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12.933849528825784,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,1.2855572159150253]
[null,"BLNDTRS","Transitional Demand",null,null,4987.9792473012549,5770.1133206088152,6375.1094639346647,6802.3515627669394,7243.7413255809024,7699.2333138089125,8169.2584006142024,8654.3008082478318,null,null,null,null,null,null,null,null,2.5867713180980658,0.849173292559949,0.95697325875313333,0.96581867235816266,0.99058397353050121,1.0131906639670976,1.0423888510973782,1.1052765026356954,2.1381972201687391,0.65468780093004664,0.70886515401876238,0.71541727595125859,0.73376184187227922,0.7505074457348907,0.772135612695525,0.81871880024631449,0.88387171532713982,0.18667407795599839,0.20624684731893558,0.20815321058727423,0.21349062753490536,0.21836282076310287,0.22465561315616825,0.23820915788318517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4328012487017627,10.225739747083937,10.748463531932524,10.847812813314109,11.125969944742243,11.379882147108313,11.707828248734254,12.41416525761702,7.6296773202539736,9.2518597711711781,9.7248003384151378,9.8146877834746675,10.066353759528695,10.296083847383711,10.592796986950038,11.231863804510636,1.8821899769331008,2.306364538136993,2.5481867646940897,2.5717399472625853,2.6376839139239308,2.6978800258185593,2.7756276883764279,2.9430821912550424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1052765026356954,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,9829.506046893348,10249.394112742644,12511.368067473992,13349.845145028605,14216.087491928192,15110.00593344604,16032.446072746472,16984.358212384093,null,null,null,null,null,null,null,null,2.6339195354317466,2.8013616183890222,3.4879958005779654,3.5202357458706022,3.6105008245434522,3.6928981544443444,3.7993203069584105,4.0285345117102338,2.3360396787360038,2.3871119659342948,2.855653258489232,2.8820483891293485,2.9559492137797676,3.0234086423671833,3.1105374074166918,3.2981971203621896,0.51752839166170883,0.53963570756957302,0.65872976348530976,0.66481847825207607,0.68186560139233232,0.69742685110153269,0.71752533841724908,0.76081387071955942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.698599646634428,13.241047092028197,16.163259207796319,16.312658066740966,16.73094350841485,17.112770057918649,17.605926854796515,18.668098031980481]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,7326.8513551399146,7639.8332516460305,9325.8942659482254,9950.8897522551306,10596.581293923877,11262.902420679746,11950.483439748848,12660.032700617596,null,null,null,null,null,null,null,null,1.981947679783326,2.1079429667885003,2.6246151756174716,2.6488747947552329,2.7167966355079685,2.7787982246304113,2.8588777925198023,3.0313548007085855,1.7578017698986699,1.7962321774157652,2.1487958435300838,2.1686574100001397,2.2242656265685188,2.2750268803463118,2.34058873651135,2.4817972008011173,1.8906963041007088,1.9714613812520851,2.4065499580106589,2.4287939753278254,2.4910725541191132,2.5479227632794355,2.6213489487759007,2.7794957661343234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1704719294549673,9.5622079641055713,11.672524449803047,11.78041493224751,12.082485633593437,12.358227034344919,12.714367135492767,13.481428956141889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.377315669950228,3.52158482626924,4.2987754649329117,4.3385095396676929,4.4497566075325077,4.5513070796102681,4.6824669101573715,4.9649616308901132]
[null,"BHND3AO","HV Business Demand",null,null,6994.6412318590028,7142.4744100649341,7891.3625569335854,8420.2197193939537,8966.5894197087346,9530.4154122223263,10112.231048772272,10712.635718806368,null,null,null,null,null,null,null,null,0.6253285716774003,0.65131591978724768,0.73399849441519538,0.74078292669602053,0.75977791282334406,0.77711724450518427,0.7995122541851859,0.84774708324046655,0.50178802215201079,0.50214554670081146,0.54369957680017922,0.54872505435630559,0.56279533651264624,0.57563921476191382,0.59222801893262811,0.62795732402511295,0.27437729473641853,0.28017631518133845,0.30955279025515425,0.312414022204274,0.32042487100207123,0.32773747251844038,0.33718222994912017,0.35752454132325834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1026251115866366,9.2950109617906111,10.269592477195143,10.364515498486506,10.630280030868835,10.87287980669166,11.186215085559905,11.861083006099129,8.2357084342926701,8.4097718225724574,9.2915360507956049,9.3774187843449326,9.6178724088813254,9.8373674441495957,10.120861267887532,10.731456053137306,2.4645059803035854,2.5165938200796036,2.7804585781646636,2.8061586757489603,2.8781135537516938,2.9437966496725196,3.0286311517139071,3.2113494341538673]
[null,"BHND4LS","HV Battery/Hybrid",null,null,null,null,null,8420.2197193939537,8966.5894197087346,9530.4154122223263,10112.231048772272,10712.635718806368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.364515498486506,10.630280030868835,10.87287980669166,11.186215085559905,11.861083006099129,null,null,null,9.3774187843449326,9.6178724088813254,9.8373674441495957,10.120861267887532,10.731456053137306,null,null,null,2.8061586757489603,2.8781135537516938,2.9437966496725196,3.0286311517139071,3.2113494341538673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,0.94879987527492404,0.97536419512389261,1.0026722577867335,1.0307448864343884,1.0596034872410107]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,6798.5797562185371,6942.2691348918124,7670.1657669282304,8184.1989359573518,8715.2537621938118,9263.2755765612583,9828.7827809169812,10412.357963678431,null,null,null,null,null,null,null,null,0.57274394977097798,0.58484901071494855,0.64617040533066972,0.65214303250932915,0.66886513477320675,0.68412969330604734,0.70384498235965842,0.74630817442184227,0.51819690693564668,0.52914910493257239,0.58463036672774871,0.59003417227034527,0.60516369336623455,0.618974484419757,0.63681212689683375,0.67523120542928583,0.26668643318897589,0.27232290569640888,0.30087595111012233,0.30365698203970459,0.31144328481943373,0.31855091235693178,0.32773093096577022,0.34750304246063718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6388837233932421,9.8426035094340687,10.874600080840189,10.975115256812447,11.256536648337681,11.513428589048385,11.845223239758939,12.559849332230401,8.720894797355788,8.9052126990117735,9.8389238826649308,9.9298661847350687,10.184485538972185,10.416911580567584,10.717106740734277,11.363673205351315,2.6096169403992135,2.6647717301033769,2.9441729359338007,2.9713862641066267,3.0475778700840492,3.1171284092926168,3.2069579960036481,3.4004347937824999]
[null,"BSSD3AO","Subtransmission Demand",null,null,6943.2107464167248,7089.9569307558413,7833.3386220882185,8358.307181875005,8900.6595126083193,9460.3397821979288,10037.877420830071,10633.867410737186,null,null,null,null,null,null,null,null,0.22278873832534779,0.23204737252190161,0.26150508054480465,0.26392220200152028,0.27068963465290574,0.27686719954241601,0.28484597450548527,0.30203082291204203,0.11390030776361104,0.1139814618652311,0.12341376516501477,0.12455449275322435,0.12774829052674425,0.13066370823479537,0.13442918253282921,0.14253933795017226,9.9583537399286035E-2,0.10168825590345626,0.11235026533460413,0.11338873172478747,0.11629621961157426,0.11895028297819132,0.12237819910998649,0.12976131485744824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5126828788149926,3.5869241524974123,3.9630130017254732,3.9996435854975254,4.1022015301839847,4.1958202465971732,4.3167356370385752,4.5771656735257533,2.5042072103398829,2.5571341437620796,2.8252495531106909,2.8513636588143854,2.9244776726385173,2.9912188709626197,3.077419989318789,3.2630817178777529,0.9982535172851168,1.0193518102816665,1.1262308054844092,1.1366406860094038,1.1657861661283857,1.192391247249375,1.2267536471488933,1.300764085579851]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,320.7805892118102,332.66661192614254,373.07094223896001,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,13.307761280740664,13.589023547056339,15.013832104657734,15.152606677037321,15.5411463466904,15.895819846239656,16.35390650156123,17.340542891884944]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,13.645301937059369,14.212372158321021,16.016589567906824,16.1646327425455,16.579122552762101,16.957484308328244,17.446166071496805,18.498698829717384,10.949522188466926,10.957323735748238,11.86407470330205,11.973735706712327,12.280763495076258,12.561029909713232,12.923014395848183,13.702663972198875,4.6943804632386774,4.7935971579316741,5.2962056219367488,5.3451590580278996,5.4822184022657838,5.6073312827862747,5.7689236798729375,6.1169646837162377]
[null,"Spare1","Spare1"]
[null,"Spare2","Spare2"]
[null,"Spare3","Spare3"]
[null,"Spare4","Spare4"]
[null,"Spare5","Spare5"]
[]
[null,"End"]

{"sheet":"Input | Metering","index":4,"n_rows":73,"n_cols":13,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,5,4,12]]}
[]
[null,null,null,null,null,"Worksheet:",null,"Input | Metering",null,"Jump to Index"]
[null,null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,null,"This worksheet sets out proposed metering tariffs by tariff class."]
[]
[]
[]
[]
[null,"Inputs | Proposed Tariffs by tariff types (Nominal)"]
[]
[null,null,null,null,null,"Standing/Fixed charge ($ per annum)"]
[]
[null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLNC1AU","LV Controlled Load 1"]
[null,"BLNC2AU","LV Controlled Load 2"]
[null,"BLNT3AU","LV Residential ToU",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLNN1AU","LV Small Business Anytime",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLNT1AO","LV Small Business ToU",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U"]
[null,"BLNT2AU","LV Small Business ToU",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLND4SB","LV Small Scale Battery"]
[null,"BLND4LS","LV Large Battery/Hybrid "]
[null,"BLND1CO","LV 1 Rate Dmd Cent"]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural"]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban"]
[null,"TLD","Time of Day - LV Demand - FW"]
[null,"BLND3AO","LV Large Business Demand",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U"]
[null,"BLNS1AO","LV ToU avg daily Demand"]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLND1AR","LV Residential_Opt in Demand",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BLNDTRS","Transitional Demand",null,null,null,null,null,59.80351451205415,61.477882025150969,63.199128163890244,64.968565427185709,66.787543061047984]
[null,"BHND1CO","HV 1 Rate Dmd Cent U"]
[null,"BHND1SO","HV 1 Rate Dmd Sth U"]
[null,"BHND3AO","HV Business Demand"]
[null,"BHND4LS","HV Battery/Hybrid"]
[null,"BHNS1AO","HV ToU avg daily Demand"]
[null,"BSSD3AO","Subtransmission Demand"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS"]
[null,"BLNP3AO","LV Public Lighting ToU DUoS"]
[null,"Spare1","Spare1"]
[null,"Spare2","Spare2"]
[null,"Spare3","Spare3"]
[null,"Spare4","Spare4"]
[null,"Spare5","Spare5"]
[]
[null,"End"]

{"sheet":"Input | CoS Model Data","index":5,"n_rows":251,"n_cols":12,"rows_kept":251,"cut":false,"hidden":false,"merged":[[1,10,1,11],[3,4,4,17],[7,4,7,6],[7,7,7,11]]}
[]
[null,null,null,null,"Worksheet:",null,"Input | CoS Model Data",null,null,null,"Jump to Index"]
[null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,"This worksheet takes inputs from Essential Energy's Cost of Supply (CoS) modelling, including: target revenue, avoidable costs, and stand-alone costs by Load Group for the base year.  The worksheet also calculates CoS values for the next TSS period based on inflation input assumptions.  Note: values on this sheet are nominal dollars."]
[]
[]
[]
[null,"Regulatory Period",null,null,"Current TSS Period",2023,2024,"Next TSS Period",2026,2027,2028,2029]
[null,"Model Year",null,null,0,1,2,3,4,5,6,7]
[]
[null,"Input | CoS Inputs"]
[]
[null,"CoS Model Load Groups","Unit","Basis","Avoidable Costs per Customer","Avoidable Costs per kWh","Avoidable Export Costs per kW","Avoidable Export Costs per kWh","Target Revenue per Customer","Target Revenue per kWh","Stand Alone Costs per Customer","Stand Alone Costs per kWh"]
[null,"Residential Continuous","$ dollars",2024,128.28045080451707,3.7326047888000997,1.1197742089125748,0.73628989079183005,268.458290640646,9.7336774273441868,671.5,16.927200000000003]
[null,"Residential ToU","$ dollars",2024,128.28045080451707,3.7332534331991645,1.1197742089125748,0.73628989079183005,268.458290640646,9.7343260717432525,812.08419560055745,16.927200000000003]
[null,"Business Continuous","$ dollars",2024,384.84135241355119,3.1940557367615554,1.1197742089125748,0.73628989079183005,805.37487192193805,8.3229345637004997,1546.8750000000002,27]
[null,"Controlled Load 1","$ dollars",2024,51.312180321806835,1.8167102201107781,1.1197742089125748,0.73628989079183005,107.38331625625842,4.727183047967074,247.50000000000003,27]
[null,"Controlled Load 2","$ dollars",2024,51.312180321806835,1.984934724150162,1.1197742089125748,0.73628989079183005,107.3833162562584,5.1608578424949805,247.50000000000003,27]
[null,"Business ToU <100MWh","$ dollars",2024,384.84135241355125,2.9425381684121836,1.1197742089125748,0.73628989079183005,805.37487192193805,7.6637611921008979,1121.0941574183842,27]
[null,"Public Lighting","$ dollars",2024,0,4.495479162134882,1.1197742089125748,0.73628989079183005,0,11.738479945464553,68062.500000000015,27]
[null,"LV ToU >100MWh","$ dollars",2024,641.40225402258534,2.9896050388154691,1.1197742089125748,0.73628989079183005,1342.29145320323,7.78667100264376,8759.8923062313606,27]
[null,"LV ToU avg daily demand","$ dollars",2024,0,1.8913082428082421E-2,1.1197742089125748,0.73628989079183005,0,1.8913082428082421E-2,0,27]
[null,"LV ToU Demand","$ dollars",2024,641.40225402258545,2.9768850491981214,1.1197742089125748,0.73628989079183005,1342.2914532032303,7.7549902779915181,8759.8923062313606,27]
[null,"HV ToU avg daily demand","$ dollars",2024,0,1.8431650394773659E-2,0.92295904219383773,0.60687717842882483,0,1.8431650394773659E-2,0,27]
[null,"HV ToU mthly Demand","$ dollars",2024,1282.8045080451707,2.8179696746240608,0.92295904219383773,0.60687717842882483,2684.5829064064601,7.3401049804463829,77380.408110995559,27]
[null,"ST ToU Demand","$ dollars",2024,1924.2067620677562,2.8166273880735195,0.16537212731739709,9.8990193585670475E-2,4026.8743596096897,7.3387626938958412,308650.85892584897,27]
[]
[null,"Note: Base year CoS data is from Essential Energy's cost of supply model. Subsequent years' costs are assumed constant real (i.e. nominal values are simple inflation adjustment from the base year).  However, if real changes in cost are expected (or subsequently calculated), these cells should be overwritten with new nominal values.  In this case, the cell formatting should be changed to \"input\" type."]
[]
[null,"Calc | Avoidable Costs"]
[]
[null,"Calc | Avoidable Costs per Customer"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","$ dollars","Nominal",116.78093837771296,123.82282896188906,128.28045080451707,131.87202265685704,135.56415066011181,139.35965016641762,143.26141535160843,147.2724214221071]
[null,"Residential ToU","$ dollars","Nominal",116.78093837771296,123.82282896188906,128.28045080451707,131.87202265685704,135.56415066011181,139.35965016641762,143.26141535160843,147.2724214221071]
[null,"Business Continuous","$ dollars","Nominal",350.34281513313886,371.46848688566718,384.84135241355119,395.61606797057107,406.69245198033542,418.07895049925287,429.7842460548253,441.81726426632122]
[null,"Controlled Load 1","$ dollars","Nominal",46.712375351085193,49.529131584755632,51.312180321806835,52.748809062742822,54.225660264044734,55.743860066567059,57.304566140643388,58.908968568842845]
[null,"Controlled Load 2","$ dollars","Nominal",46.712375351085193,49.529131584755632,51.312180321806835,52.748809062742822,54.225660264044734,55.743860066567059,57.304566140643388,58.908968568842845]
[null,"Business ToU <100MWh","$ dollars","Nominal",350.34281513313891,371.46848688566723,384.84135241355125,395.61606797057112,406.69245198033548,418.07895049925293,429.78424605482536,441.81726426632133]
[null,"Public Lighting","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU >100MWh","$ dollars","Nominal",583.9046918885648,619.11414480944529,641.40225402258534,659.36011328428515,677.82075330055909,696.79825083208812,716.30707675804217,736.36210711053548]
[null,"LV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","$ dollars","Nominal",583.90469188856491,619.11414480944541,641.40225402258545,659.36011328428526,677.8207533005592,696.79825083208823,716.30707675804229,736.36210711053559]
[null,"HV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","$ dollars","Nominal",1167.8093837771296,1238.2282896188906,1282.8045080451707,1318.7202265685703,1355.6415066011182,1393.5965016641762,1432.6141535160843,1472.724214221071]
[null,"ST ToU Demand","$ dollars","Nominal",1751.7140756656945,1857.342434428336,1924.2067620677562,1978.0803398528556,2033.4622599016775,2090.3947524962646,2148.9212302741266,2209.0863213316065]
[]
[null,"Calc | Avoidable Costs per kWh"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","c/kWh","Nominal",3.398000919824268,3.6029003752896713,3.7326047888000997,3.8371095532539812,3.9445402223807418,4.0549787151072314,4.1685092439109539,4.2852183790344665]
[null,"Residential ToU","c/kWh","Nominal",3.3985914174497531,3.6035264799219733,3.7332534331991645,3.8377763582765176,3.9452256964844588,4.055683380985541,4.169233638891539,4.2859630554890087]
[null,"Business Continuous","c/kWh","Nominal",2.9077293058327585,3.0830653829744743,3.1940557367615554,3.2834823064922709,3.3754126244455867,3.4699167900917276,3.5670668655326567,3.6669369304514694]
[null,"Controlled Load 1","c/kWh","Nominal",1.6538539031813844,1.753581293543222,1.8167102201107781,1.8675741300010795,1.919862118041374,1.9736140553029506,2.0288709291598281,2.085674874542788]
[null,"Controlled Load 2","c/kWh","Nominal",1.8069981688636254,1.9159601584461023,1.984934724150162,2.0405085519569699,2.0976383253067339,2.1563676072691256,2.2167411805844193,2.2788050818116008]
[null,"Business ToU <100MWh","c/kWh","Nominal",2.6787586601411557,2.8402878073476674,2.9425381684121836,3.0249227967310377,3.1096140143258086,3.1966764006477404,3.2861763432313658,3.3781820883168798]
[null,"Public Lighting","c/kWh","Nominal",4.0924885414659009,4.3392656005162955,4.495479162134882,4.6213427393225599,4.7507302211911702,4.883740269358932,5.0204743077534317,5.1610365999502434]
[null,"LV ToU >100MWh","c/kWh","Nominal",2.7216062901403193,2.885719149435781,2.9896050388154691,3.0733074364893418,3.1593533180968416,3.247808296058877,3.3387398198005327,3.4322172271831697]
[null,"LV ToU avg daily demand","c/kWh","Nominal",1.7217646958009643E-2,1.8255871069577625E-2,1.8913082428082421E-2,1.9442607340597731E-2,1.9986957791680884E-2,2.0546548863962805E-2,2.112180726147958E-2,2.171317163504638E-2]
[null,"LV ToU Demand","c/kWh","Nominal",2.7100265652925151,2.8734411671796538,2.9768850491981214,3.0602313150032239,3.1459110938291013,3.2339897189329254,3.3245343527600717,3.4176140381573878]
[null,"HV ToU avg daily demand","c/kWh","Nominal",1.6779372191571825E-2,1.779116833472361E-2,1.8431650394773659E-2,1.8947696264076986E-2,1.9478190288240094E-2,2.0023536983976072E-2,2.058415219358059E-2,2.1160463402023447E-2]
[null,"HV ToU mthly Demand","c/kWh","Nominal",2.5653569258500641,2.7200479484788231,2.8179696746240608,2.8968666577625934,2.9779725837454785,3.0613492981375967,3.1470603780442823,3.2351711805906684]
[null,"ST ToU Demand","c/kWh","Nominal",2.5641349666040454,2.7187523050902698,2.8166273880735195,2.8954867901265287,2.97655408283575,3.0598910823070988,3.1455613353621592,3.2336301679944328]
[]
[null,"Calc | Avoidable Export Costs per kW"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"Residential ToU","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"Business Continuous","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"Controlled Load 1","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"Controlled Load 2","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"Business ToU <100MWh","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"Public Lighting","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"LV ToU >100MWh","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"LV ToU avg daily demand","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"LV ToU Demand","$/kW per month","Nominal",1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025]
[null,"HV ToU avg daily demand","$/kW per month","Nominal",0.84022173570188452,0.89088710636470825,0.92295904219383773,0.94879987527492404,0.97536419512389283,1.0026722577867333,1.0307448864343884,1.0596034872410105]
[null,"HV ToU mthly Demand","$/kW per month","Nominal",0.84022173570188452,0.89088710636470825,0.92295904219383773,0.94879987527492404,0.97536419512389283,1.0026722577867333,1.0307448864343884,1.0596034872410105]
[null,"ST ToU Demand","$/kW per month","Nominal",0.15054758607820715,0.15962560551872304,0.16537212731739709,0.17000218492874616,0.17476187401930615,0.17965482398676774,0.18468476584401325,0.18985553506411953]
[]
[null,"Calc | Avoidable Export Costs per kWh"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"Residential ToU","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"Business Continuous","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"Controlled Load 1","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"Controlled Load 2","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"Business ToU <100MWh","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"Public Lighting","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"LV ToU >100MWh","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"LV ToU avg daily demand","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"LV ToU Demand","c/kWh","Nominal",0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"HV ToU avg daily demand","c/kWh","Nominal",0.55247456594096511,0.58578878226720543,0.60687717842882483,0.62386841113967617,0.64133536117735412,0.65929134758579733,0.67775006231302248,0.69672558065162338]
[null,"HV ToU mthly Demand","c/kWh","Nominal",0.55247456594096511,0.58578878226720543,0.60687717842882483,0.62386841113967617,0.64133536117735412,0.65929134758579733,0.67775006231302248,0.69672558065162338]
[null,"ST ToU Demand","c/kWh","Nominal",9.0116363207534023E-2,9.5550379908948324E-2,9.8990193585670475E-2,0.10176170234409977,0.10461080728170416,0.1075396809216641,0.11055055661305409,0.11364573023383449]
[]
[null,"Calc | Target Revenue"]
[]
[null,"Calc | Target Revenue per Customer"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","$ dollars","Nominal",244.3927418376947,259.12962417050773,268.458290640646,275.97453519813934,283.70121815227611,291.64423131757121,299.80963146645058,308.20364494771127]
[null,"Residential ToU","$ dollars","Nominal",244.3927418376947,259.12962417050773,268.458290640646,275.97453519813934,283.70121815227611,291.64423131757121,299.80963146645058,308.20364494771127]
[null,"Business Continuous","$ dollars","Nominal",733.17822551308416,777.38887251152323,805.37487192193805,827.92360559441806,851.10365445682839,874.93269395271375,899.42889439935175,924.61093484313392]
[null,"Controlled Load 1","$ dollars","Nominal",97.757096735077909,103.65184966820311,107.38331625625842,110.38981407925576,113.48048726091046,116.65769252702852,119.92385258658025,123.28145797908455]
[null,"Controlled Load 2","$ dollars","Nominal",97.75709673507788,103.65184966820308,107.3833162562584,110.38981407925573,113.48048726091044,116.65769252702849,119.92385258658022,123.28145797908451]
[null,"Business ToU <100MWh","$ dollars","Nominal",733.17822551308416,777.38887251152323,805.37487192193805,827.92360559441806,851.10365445682839,874.93269395271375,899.42889439935175,924.61093484313392]
[null,"Public Lighting","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU >100MWh","$ dollars","Nominal",1221.9637091884736,1295.6481208525386,1342.29145320323,1379.8726759906967,1418.5060907613806,1458.2211565878563,1499.0481573322529,1541.0182247385565]
[null,"LV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","$ dollars","Nominal",1221.9637091884738,1295.6481208525388,1342.2914532032303,1379.872675990697,1418.5060907613808,1458.2211565878565,1499.0481573322531,1541.0182247385567]
[null,"HV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","$ dollars","Nominal",2443.9274183769471,2591.2962417050771,2684.5829064064601,2759.7453519813935,2837.0121815227612,2916.4423131757126,2998.0963146645058,3082.0364494771129]
[null,"ST ToU Demand","$ dollars","Nominal",3665.8911275654204,3886.9443625576155,4026.8743596096897,4139.6180279720902,4255.5182722841409,4374.6634697635682,4497.1444719967576,4623.0546742156694]
[]
[null,"Calc | Target Revenue per kWh"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","c/kWh","Nominal",8.8611162238852277,9.395441532185508,9.7336774273441868,10.006199091000324,10.286350764764796,10.574346072220669,10.870404617943771,11.174752154957403]
[null,"Residential ToU","c/kWh","Nominal",8.8617067215107141,9.3960676368178113,9.7343260717432525,10.006865896022861,10.287036238868513,10.575050738098978,10.871129012924357,11.175496831411946]
[null,"Business Continuous","c/kWh","Nominal",7.57683733031456,8.0337206213325274,8.3229345637004997,8.5559585148979131,8.7955066267043129,9.0417615613371787,9.2949110951562819,9.5551482618484815]
[null,"Controlled Load 1","c/kWh","Nominal",4.3034216730814085,4.5629179999682181,4.727183047967074,4.8595338268227666,4.995590137807417,5.1354557277102586,5.2792372480035494,5.4270443361673406]
[null,"Controlled Load 2","c/kWh","Nominal",4.6982203282007857,4.9815230139912936,5.1608578424949805,5.3053505664040879,5.4538887703283123,5.6065857188536476,5.7635578477265907,5.9249248526396965]
[null,"Business ToU <100MWh","c/kWh","Nominal",6.9767545865587843,7.3974528881282797,7.6637611921008979,7.8783297316404841,8.0989057206563935,8.3256573545853279,8.5587575379680843,8.7983840162941664]
[null,"Public Lighting","c/kWh","Nominal",10.686201167536316,11.330579097938758,11.738479945464553,12.067131691673595,12.404984967449332,12.752297395480046,13.109333811325424,13.476366465361178]
[null,"LV ToU >100MWh","c/kWh","Nominal",7.0886463278257006,7.5160917013935906,7.78667100264376,8.0046807478631958,8.2287942887861494,8.4591825183328098,8.6960211140510939,8.9394906720757543]
[null,"LV ToU avg daily demand","c/kWh","Nominal",1.7217646958009643E-2,1.8255871069577625E-2,1.8913082428082421E-2,1.9442607340597731E-2,1.9986957791680884E-2,2.0546548863962805E-2,2.112180726147958E-2,2.171317163504638E-2]
[null,"LV ToU Demand","c/kWh","Nominal",7.0598055751609579,7.4855118513431638,7.7549902779915181,7.9721130322609755,8.1953147484287268,8.424765624122772,8.6606406221321723,8.903119603821148]
[null,"HV ToU avg daily demand","c/kWh","Nominal",1.6779372191571825E-2,1.779116833472361E-2,1.8431650394773659E-2,1.8947696264076986E-2,1.9478190288240094E-2,2.0023536983976072E-2,2.058415219358059E-2,2.1160463402023447E-2]
[null,"HV ToU mthly Demand","c/kWh","Nominal",6.6821120601898407,7.0850434174192882,7.3401049804463829,7.5456118544529662,7.756872471134411,7.9740479226922725,8.1973038115571644,8.4268103766652995]
[null,"ST ToU Demand","c/kWh","Nominal",6.680890100943822,7.0837477740307344,7.3387626938958412,7.544231986816901,7.7554539702246812,7.9725897068617746,8.1958047688750408,8.425269364069063]
[]
[null,"Calc | Stand Alone Costs"]
[]
[null,"Calc | Stand Alone Costs per Customer"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","$ dollars","Nominal",611.3043696746422,648.16602316602314,671.5,690.30053027348231,709.62743424549649,729.49544922751591,749.91972514347935,770.91583608203712]
[null,"Residential ToU","$ dollars","Nominal",739.28610173393531,783.86505366849167,812.08419560055745,834.82077565119755,858.19393017921288,882.22148187668586,906.92175243206793,932.3135765009863]
[null,"Business Continuous","$ dollars","Nominal",1408.2076646916787,1493.1225868725871,1546.8750000000002,1590.1841143213599,1634.705789052126,1680.4739732298046,1727.5235663906476,1775.8904451815358]
[null,"Controlled Load 1","$ dollars","Nominal",225.31322635066857,238.89961389961391,247.50000000000003,254.42945829141757,261.55292624834016,268.87583571676873,276.4037706225036,284.14247122904573]
[null,"Controlled Load 2","$ dollars","Nominal",225.31322635066857,238.89961389961391,247.50000000000003,254.42945829141757,261.55292624834016,268.87583571676873,276.4037706225036,284.14247122904573]
[null,"Business ToU <100MWh","$ dollars","Nominal",1020.5953198012947,1082.1372175853128,1121.0941574183842,1152.4823400631622,1184.7493231220026,1217.9197110830494,1252.0187973062625,1287.0725833103211]
[null,"Public Lighting","$ dollars","Nominal",61961.137246433864,65697.393822393831,68062.500000000015,69968.101030139835,71927.054718293541,73940.854822111418,76011.036921188497,78139.179587987586]
[null,"LV ToU >100MWh","$ dollars","Nominal",7974.6246383894404,8455.4945040843249,8759.8923062313606,9005.1501178408143,9257.2746113742742,9516.4580388963623,9782.8980351087139,10056.797768052053]
[null,"LV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","$ dollars","Nominal",7974.6246383894404,8455.4945040843249,8759.8923062313606,9005.1501178408143,9257.2746113742742,9516.4580388963623,9782.8980351087139,10056.797768052053]
[null,"HV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","$ dollars","Nominal",70443.755183110508,74691.513620652084,77380.408110995559,79546.890173937019,81774.02899281487,84063.522824034575,86417.117471463964,88836.607617658068]
[null,"ST ToU Demand","$ dollars","Nominal",280982.30642621446,297925.53950371523,308650.85892584897,317292.40742498782,326175.90036815917,335308.11167024699,344696.0049009255,354346.73859457893]
[]
[null,"Calc | Stand Alone Costs per kWh"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","c/kWh","Nominal",15.409786040739545,16.338996138996141,16.927200000000003,17.401124551072662,17.888317952286478,18.389151702403588,18.904007701338355,19.433278541366882]
[null,"Residential ToU","c/kWh","Nominal",15.409786040739545,16.338996138996141,16.927200000000003,17.401124551072662,17.888317952286478,18.389151702403588,18.904007701338355,19.433278541366882]
[null,"Business Continuous","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"Controlled Load 1","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"Controlled Load 2","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"Business ToU <100MWh","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"Public Lighting","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"LV ToU >100MWh","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"LV ToU avg daily demand","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"LV ToU Demand","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"HV ToU avg daily demand","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"HV ToU mthly Demand","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[null,"ST ToU Demand","c/kWh","Nominal",24.579624692800206,26.061776061776062,27,27.755940904518276,28.533046499818919,29.331909350920224,30.153138613364025,30.997360497714077]
[]
[null,"Input | Forecast Customer Numbers by Load Group"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","Number","End of period",590951.753427602,547647.09415320505,503471.667798415,387828,341611,294836,247647,200293]
[null,"Residential ToU","Number","End of period",187083.00847716015,237414.5893785402,288066.93736031529,411286.62205353094,464530.74183734111,518332.86162115127,572549.98140496144,626931.10118877154]
[null,"Business Continuous","Number","End of period",70526.1328730979,67345.261601088205,64157.228398347703,51328,47534,43588,39419,34904]
[null,"Controlled Load 1","Number","End of period",359719.32293706399,357787.48803068901,355856.13909970701,353925.27614411799,351994.89916392299,350065.00815911999,348135.603129711,346206.684075695]
[null,"Controlled Load 2","Number","End of period",113280.12646769801,112732.396889946,112184.181336801,111635.479808263,111086.292304331,110536.618825007,109986.459370289,109435.81394017801]
[null,"Business ToU <100MWh","Number","End of period",20829.312105334524,24111.620582425141,27351.093033259578,40811.242221735367,44767.258083871173,48893.239006656666,53267.195469436861,58025.140042191801]
[null,"Public Lighting","Number","End of period",5847,5847,5847,5847,5847,5847,5847,5847]
[null,"LV ToU >100MWh","Number","End of period",1953.54571237192,1955.6949699006,1957.84422742929,1496,1436,1360,1259,1118]
[null,"LV ToU avg daily demand","Number","End of period",169.45827805752918,127.49235930816691,85.433791894007641,0,0,0,0,0]
[null,"LV ToU Demand","Number","End of period",4610.1686827479662,4610.1686827479662,4573.8646363356147,4651.8316996569883,4637.0483024759124,4631.5600087513694,4631.2052803356846,4630.8561058748037]
[null,"HV ToU avg daily demand","Number","End of period",13.281011933790371,11.53992395069692,11.117905533949578,0,0,0,0,0]
[null,"HV ToU mthly Demand","Number","End of period",166.935075601709,168.87443423722399,169.49472330639199,182.81089949276247,183.00917014518399,183.20744079760425,183.40571145002534,183.60398210244529]
[null,"ST ToU Demand","Number","End of period",37,37,39,39,39,39,39,39]
[null,"Total Customers","Number","End of period",1355187.0450486694,1359796.2210060381,1363771.0023113447,1369031.2628267973,1373666.2488620873,1378312.4950614842,1382964.850366184,1387614.1993348133]
[]
[null,"Input | Forecast Energy Distribution by Load Group"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","MWh","End of period",2757658.71414949,2537724.2712989799,2316657.71191988,1795862.712627314,1579418.5314909946,1361535.7513465881,1138261.4292603219,915909.0035623872]
[null,"Residential ToU","MWh","End of period",924479.61858351552,1073739.3538192469,1239670.0520512457,1792384.8767690973,2016331.937621288,2258180.5052789049,2505255.5398860374,2760861.7920951699]
[null,"Business Continuous","MWh","End of period",683446.59105730499,625552.28584959405,570164.70462324796,454518.39486459055,409309.68522750627,363406.08324462286,313290.98014165025,263131.98866136209]
[null,"Controlled Load 1","MWh","End of period",723125.92761395802,710074.76541591703,697128.06130662106,689377.46135987504,678155.40412036201,666033.45313441195,653911.60840202495,642689.86992320197]
[null,"Controlled Load 2","MWh","End of period",222814.44070036302,219745.137198521,216695.23112983198,215025.350008054,212210.28714232199,209395.12245759202,206579.85595386403,203764.48763113699]
[null,"Business ToU <100MWh","MWh","End of period",670659.59717657522,753872.66018686187,849475.21658451599,1159009.9699460319,1288642.1998132993,1428767.3423280534,1558085.7084765185,1625504.7222182639]
[null,"Public Lighting","MWh","End of period",71557.310845714266,71557.310845714266,57773.053410464861,57272.040712321053,56763.512823705081,57159.096016293741,58016.482456538142,58886.729693386202]
[null,"LV ToU >100MWh","MWh","End of period",210173.57218211226,207887.67264880793,208633.26368604077,163343.96520322829,161094.24641471374,156486.25256581258,147179.35957663733,133468.55314638378]
[null,"LV ToU avg daily demand","MWh","End of period",78976.659032832846,61156.382884629937,63617.224129730967,0,0,0,0,0]
[null,"LV ToU Demand","MWh","End of period",2220703.8889010074,2210464.9104057937,2188104.4736016076,2183765.0725315074,2157784.9004332046,2139599.5539839119,2090816.3854383777,2044067.173411401]
[null,"HV ToU avg daily demand","MWh","End of period",87654.530755782573,85239.088909159123,83332.28049895732,0,0,0,0,0]
[null,"HV ToU mthly Demand","MWh","End of period",780379.83072098112,777985.75005876319,779342.12072933104,835302.39049617574,831261.65951508773,827836.65826506284,815188.42899297434,802685.94009185419]
[null,"ST ToU Demand","MWh","End of period",1320003.8554761708,1347553.709850613,1405625.6237213593,1508923.8121927532,1557622.8768138825,1607892.5794454894,1636100.8858594326,1664420.4780236101]
[null,"Total Energy Delivered","MWh","End of period",10751634.537195809,10682553.2993726,10676219.017392833,10854786.046710948,10948595.241416367,11076292.398066742,11122686.664444376,11115390.738458157]
[]
[null,"Input | Forecast Energy Export (MW) by Load Group"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Residential ToU","MW","End of period",0,0,0,0,0,0,0,8.4384434224501597]
[null,"Business Continuous","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Controlled Load 1","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Controlled Load 2","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Business ToU <100MWh","MW","End of period",0,0,0,7.8746372077146276,7.8746372077146276,7.8746372077146276,7.8746372077146276,177.28813953778098]
[null,"Public Lighting","MW","End of period",0,0,0,0,0,0,0,0]
[null,"LV ToU >100MWh","MW","End of period",0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily demand","MW","End of period",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","MW","End of period",0,0,0,0,0,0,0,213.10289095410599]
[null,"HV ToU avg daily demand","MW","End of period",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","MW","End of period",0,0,0,42.106919269499912,42.106919269499912,42.106919269499912,42.106919269499912,42.106919269499912]
[null,"ST ToU Demand","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Total Energy Exported","MW","End of period",0,0,0,49.981556477214539,49.981556477214539,49.981556477214539,49.981556477214539,440.93639318383703]
[]
[null,"Input | Forecast Energy Export (kWh) by Load Group"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"Residential ToU","MWh","End of period",0,0,0,0,12233.938052398187,17756.031598682388,22982.598683703363,88799.61360880507]
[null,"Business Continuous","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"Controlled Load 1","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"Controlled Load 2","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"Business ToU <100MWh","MWh","End of period",0,0,0,0,1114.136597150306,1560.0288952217118,2003.1546185533307,7268.290969754089]
[null,"Public Lighting","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"LV ToU >100MWh","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily demand","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"HV ToU avg daily demand","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"ST ToU Demand","MWh","End of period",0,0,0,0,0,0,0,0]
[null,"Total Energy Exported","MWh","End of period",0,0,0,0,13348.074649548493,19316.0604939041,24985.753302256693,96067.904578559159]
[]
[null,"Calc | Inflation Assumption"]
[]
[null,"Model Year",null,null,null,1,2,3,4,5,6,7]
[null,"Year Ending 30 June",null,null,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Deflator",null,null,1,1.0603,1.0984708000000001,1.1292255781532932,1.1608414227812329,1.1933424418604748,1.2267534183382547,1.2610998290300883]
[null,"Real 2024 to Nominal",null,null,0.91035647010371135,0.96525096525096521,1,1.0279978112784547,1.0567794999932933,1.0863670129970453,1.116782911606075,1.1480503888042251]
[]
[null,"End"]

{"sheet":"Input | Contributions to Peak","index":6,"n_rows":89,"n_cols":57,"rows_kept":89,"cut":false,"hidden":false,"merged":[[1,9,1,10]]}
[]
[null,null,null,null,"Worksheet:",null,"Input | Contributions to Peak",null,null,"Jump to Index"]
[null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,"Worksheet Check Result",null,"Ok"]
[null,null,null,null,"This worksheet contains estimates of the probability peak demand (at each voltage level) will occur during a period covered by each variable tariff component."]
[]
[]
[null,"Input | Probability of Peak Demand"]
[]
[null,"Voltage Level",null,null,"Subtransmission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Voltage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage"]
[null,"Charge Type",null,null,"Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume",null,"Check",null,"Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume",null,"Check",null,"Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume",null,"Check"]
[null,"Tariffs",null,null,"Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)","Ok",null,"Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)","Ok",null,"Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)","Ok"]
[null,"Code","Name",null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh",null,null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh",null,null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"BLNN2AU","LV Residential anytime",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNC1AU","LV Controlled Load 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,null,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05]
[null,"BLNC2AU","LV Controlled Load 2",null,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,null,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,null,0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15]
[null,"BLNT3AU","LV Residential ToU",null,0,0.37603411785904117,0.24671843644655747,0.30348284033514783,0,0,0,0,0,0,0,0,0,0,0,0,0.92623539464074645,null,0,0.37603411785904117,0.24671843644655747,0.30348284033514783,0,0,0,0,0,0,0,0,0,0,0,0,0.92623539464074645,null,0,0.51585633085331906,0.15145947570108445,0.33268419344559652,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNN1AU","LV Small Business Anytime",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNT1AO","LV Small Business ToU",null,0,0.36587618509596187,0.28282024136163492,0.30033294577944319,0,0,0,0,0,0,0,0,0,0,0,0,0.94902937223703998,null,0,0.36587618509596187,0.28282024136163492,0.30033294577944319,0,0,0,0,0,0,0,0,0,0,0,0,0.94902937223703998,null,0,1.6020698384248428E-3,0.95130640239572994,4.7091527765845131E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,0,0.43161512027491411,0.25085910652920962,0.31615120274914088,0,0,0,0,0,0,0,0,0,0,0,0,0.99862542955326461,null,0,0.43161512027491411,0.25085910652920962,0.31615120274914088,0,0,0,0,0,0,0,0,0,0,0,0,0.99862542955326461,null,0,5.3211678955701044E-2,0.42523537280351992,0.52155294824077902,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNT2AU","LV Small Business ToU",null,0,0.41545488338781994,0.23800739999509213,0.30240722335159731,0,0,0,0,0,0,0,0,0,0,0,0,0.95586950673450932,null,0,0.41545488338781994,0.23800739999509213,0.30240722335159731,0,0,0,0,0,0,0,0,0,0,0,0,0.95586950673450932,null,0,0.14974080651587818,0.69774668146455165,0.15251251201957011,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,0,0.37878061911867483,0.2420485986172547,0.30526220486728672,0,0,0,0,0,0,0,0,0,0,0,0,0.92609142260321631,null,0,0.37878061911867483,0.2420485986172547,0.30526220486728672,0,0,0,0,0,0,0,0,0,0,0,0,0.92609142260321631,null,0,0.63833086578202003,0.1482050675554229,0.2134640666625571,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,0,0.35323159869047782,0.26910119049619285,0.28939548396438108,0,0,0,0,0,0,0,0,0,0,0,0,0.91172827315105176,null,0,0.35323159869047782,0.26910119049619285,0.28939548396438108,0,0,0,0,0,0,0,0,0,0,0,0,0.91172827315105176,null,0,4.2197830857274882E-2,0.76283035973178503,0.19497180941094028,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,0,0,0,0,0.14053681216559616,0.78555461043761987,0,0,0,0,0,0.37878061911867483,0,0,0,0,0.92609142260321597,null,0,0,0,0,0.14053681216559616,0.78555461043761987,0,0,0,0,0,0.37878061911867483,0,0,0,1,0.92609142260321597,null,0,0,0,0,4.118038376425312E-2,0.95881961623574674,0,0,0,0,0,0.63833086578202003,0,0,0,1,0.99999999999999989]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,0,0,0,0,0.15895059588742072,0.75277767726363121,0,0,0,0,0,0.35323159869047782,0,0,0,0,0.91172827315105187,null,0,0,0,0,0.15895059588742072,0.75277767726363121,0,0,0,0,0,0.35323159869047782,0,0,0,1,0.91172827315105187,null,0,0,0,0,0.49872262847527565,0.50127737152472418,0,0,0,0,0,4.2197830857274882E-2,0,0,0,1,0.99999999999999978]
[null,"BLND4SB","LV Small Scale Battery",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,1,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,1,0,0,0.99999999999999978]
[null,"BLND4LS","LV Large Battery/Hybrid ",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,1,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,1,0,0,0.99999999999999978]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[null,"TLD","Time of Day - LV Demand - FW",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[null,"BLND3AO","LV Large Business Demand",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,1,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,1,0,0,0.99999999999999978]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,0,0,0,0,0,0,0,0.65885416666666663,0.3203125,2.0833333333333332E-2,0,0,0,0,0,0,1,null,0,0,0,0,0,0,0,0.45645430684800758,0.45788594607492239,8.5659747077069914E-2,0,0,0,0,0,0,0.99999999999999989,null,0,0,0,0,0,0,0,0.49425538937036828,0.49731703672226185,8.349000560486243E-3,0,0,0,0,0,0,0.99992142665311645]
[null,"BLNS1AO","LV ToU avg daily Demand",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,0,0,0,0.99999999999999978]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,1,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,1,0,0,0.99999999999999978]
[null,"BLND1AR","LV Residential_Opt in Demand",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,1,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,1,0,0,0.99999999999999978]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,1,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,1,0,0,0.99999999999999978]
[null,"BLNDTRS","Transitional Demand",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,0,0,0,0.99999999999999978]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[null,"BHND3AO","HV Business Demand",null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,0,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,0,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,5.0303663400571769E-2,0.91530134779341621,3.4394988806011932E-2,0,0,0,0,0,0,0.99999999999999989]
[null,"BHND4LS","HV Battery/Hybrid",null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,0,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,1,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,5.0303663400571769E-2,0.91530134779341621,3.4394988806011932E-2,0,0,0,0,0,0,0.99999999999999989]
[null,"BHNS1AO","HV ToU avg daily Demand",null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,0,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,0,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,5.0303663400571769E-2,0.91530134779341621,3.4394988806011932E-2,0,0,0,0,0,0,0.99999999999999989]
[null,"BSSD3AO","Subtransmission Demand",null,0,0,0,0,0,0,0,0.38350515463917528,0.29770555695247669,0.31615120274914088,0,0,0,0,0,0,0.9973619143407928,null,0,0,0,0,0,0,0,0.38350515463917528,0.29770555695247669,0.31615120274914088,0,0,0,0,0,0,0.9973619143407928,null,0,0,0,0,0,0,0,0.15780582085312883,0.40440270083889956,0.29310219608518057,0,0,0,0,0,0,0.85531071777720902]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Input | Charging Units per 1kVA per Annum by Charging Parameter"]
[]
[null,"Charge Type",null,null,"Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,"Tariffs","Charging Units per 1kVA per Annum",null,"Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Units",null,null,"Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number"]
[null,"Time Definition 1","Basic meters",null,8760,1300,2600,4860,5840,2920,12,12,12,12,12,1300,12,12,1825,1825]
[null,"Time Definition 2","Interval Meters",null,8760,780,3120,4860,5840,2920,12,12,12,12,12,780,12,12,1825,1825]
[null,"Time Definition 3",null,null,8760,780,3120,4860,5840,2920,12,12,12,12,12,780,12,12,1825,1825]
[null,"Not Assigned",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Notes"]
[]
[null,"1: Charging units per kVA per annum is the number of charging parameter units that are added per annum by an extra 1kVA of (100% power factor) demand.  For example, if the \"peak\" period is 10am to 10pm on Summer (Nov to Mar) days, then there are 12hrs/day x  151days/annum =  1812 hrs/annum.  So an additional 1kVA of demand would add 1812kWh of peak period energy."]
[null,"2: 'Charging units per 1kVa per annum' is for spare tariffs where the value is set to '1' to prevent a #DIV/0! Error."]
[null,"3: Current contributions to system peak values are indicative inputs .  "]
[null,"4: Contributons to peak inputs are the probability peak demand (at each voltage level) will occur during a period covered by each variable tariff component.  The \"check\" columns should generally add to 100%.  However, where tariffs are \"off\" for periods of time (e.g. controlled load tariffs), the \"check\" columns can be less than 100%.  For step tariffs, enter 100% in every step, so for a three-step declining block tariff, the total column should show 300%.  Where the input block is not applicable (e.g. contributions to LV peak for HV tariffs) cells can be left blank, and the \"check\" column will show 0%. "]
[]
[null,"End"]

{"sheet":"Input | Demand Forecasts","index":7,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[7,4,7,6],[7,7,7,11],[7,12,7,16]]}
[]
[null,null,null,"Worksheet:",null,"Input | Demand Forecasts",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet contains demand forecast inputs. Years 1 to 10 are direct inputs. Years 11 to 15 and 15 to 30 are calculated based on population trends and assumptions regarding changes in energy demand per capita."]
[]
[]
[]
[null,"Regulatory Period",null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,"Input | Demand Forecasts by voltage level"]
[]
[null,"Long-term consumption Demand Forecast"]
[]
[null,"Voltage level","Unit","Timing",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA","End of Period",2420,2346.4229816519301,2370.2274998857001,2383.9230899999998,2411.8532436102601,2447.9598124294498,2471.1873782017301,2488.0543316451999,2509.1741953239898,2535.3072677606801,2570.4742446764099,2588.32254939526,2614.6794990456801]
[null,"High Voltage Demand","MVA","End of Period",1965.8473824312334,1906.0782960979077,1925.4155067838142,1936.5408952040814,1959.2294982477313,1988.5600783311104,2007.4286111301544,2021.1302046328133,2038.2865801411826,2059.5153537133119,2088.0826716958768,2102.5814498414911,2123.9920864031237]
[null,"Low Voltage Demand","MVA","End of Period",1818.4693824312335,1763.1811365153053,1781.0686520407751,1791.3599790230817,1812.3476357118666,1839.4793257541569,1856.9332997976692,1869.6076958356207,1885.4778716459516,1905.1151411066867,1931.5407901950837,1944.9526065833199,1964.7581049112416]
[]
[null,"Long-term Export Demand Forecast"]
[]
[null,"Voltage level","Unit","Timing",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA","End of Period",652.10785751688798,765.22904306148803,856.67981403911097,930.68647547764294,990.27567245309399,1078.0054414322101,1149.2078113305499,1215.9703836594099,1271.13903389097,1321.3779969621601,1373.1314627834699,1431.11629445676,1429.4682432849499]
[null,"High Voltage Demand","MVA","End of Period",717.31864326857681,841.75194736763694,942.34779544302216,1023.7551230254073,1089.3032396984036,1185.8059855754311,1264.1285924636049,1337.5674220253509,1398.252937280067,1453.5157966583763,1510.4446090618171,1574.227923902436,1572.415067613445]
[null,"Low Voltage Demand","MVA","End of Period",782.52942902026552,918.27485167378563,1028.015776846933,1116.8237705731715,1188.3308069437128,1293.6065297186522,1379.04937359666,1459.1644603912919,1525.366840669164,1585.6535963545921,1647.7577553401638,1717.3395533481118,1715.3618919419398]
[]
[null,"Long-term Minimum Demand Forecast"]
[]
[null,"Voltage level","Unit","Timing",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA","End of Period",670.125181843929,574.46715196459195,504.55638915565999,447.77614078433601,405.94817575258298,370.97428686341499,324.68563251803897,275.24228429699201,232.80402425605001,203.96371643398101,186.59340102729701,159.722363423769,144.89776856021399]
[null,"High Voltage Demand","MVA","End of Period",544.36522092113307,466.65898635633005,409.86812269033425,363.74361746944066,329.76535483716924,301.35488875195779,263.75305818124639,223.58856368579964,189.11453789388977,165.6865859763173,151.57609462332778,129.74784712906879,117.70533018356336]
[null,"Low Voltage Demand","MVA","End of Period",503.55459734683785,431.67393680168641,379.14063859075458,336.47405049567465,305.04311093383694,278.76255468197581,243.97970316089783,206.82630857211285,174.93677281669636,153.26519564548789,140.2125565007654,120.02075519656125,108.88105607824633]
[]
[null,"End"]

{"sheet":"Input | Expenditure","index":8,"n_rows":60,"n_cols":17,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[7,4,7,6],[7,7,7,11],[7,12,7,16]]}
[]
[null,null,null,"Worksheet:",null,"Input | Expenditure",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet contains inputs for growth capex, replacement capex and growth opex."]
[]
[]
[]
[null,"Regulatory Period",null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,"Input | Forecast expenditure undertaken to support network consumption demand"]
[]
[null,"Input | Subtransmission"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Connections Capex (net)","$ 000's","Real, 30 June 2024",null,35.293556131785216,949.44340245284593,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,2122.7923959741483,2071.0169716820965,2020.5043626166791,2020.5043626166791,2020.5043626166791]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,2461.6501963820356,2855.1697189859824,2859.8096940649662,2554.0432007244672,2554.0432007244672,3394.2608608326154,3394.2608608326154,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,609.51971439593092,596.80125481876723,1157.4598496288002,1059.2107509832001,1664.5999882792,1097.3173430024001,1471.2979571659998,716.05186949164454,746.23240514725956,768.23302253774978,768.23302253774978,768.23302253774978]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,46.596952003646273,66.021215643863925,298.38304565540648,292.32281177561498,301.40365033505498,305.49767555752521,311.10738476997926,53.409534645100663,53.085611315554104,52.657931440430204,52.657931440430204,52.657931440430204]
[]
[null,"Input | High Voltage"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Connections Capex (net)","$ 000's","Real, 30 June 2024",null,293.40554220604605,7892.9976693323306,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,17647.387290926476,17216.963210659975,16797.03727869266,16797.03727869266,16797.03727869266]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,8213.1244128187045,11337.020902219971,11355.444848826864,10141.337994460653,10141.337994460653,13477.589815751138,13477.589815751138,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,13061.92055987911,12789.365784836955,4521.754583841881,3970.0716663564003,3521.4614507954402,4043.7765281835595,3972.9058446712006,15344.889451725383,15991.654026976128,16463.12412028998,16463.12412028998,16463.12412028998]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,431.36901029807717,640.38768712778506,430.67569865337492,395.35990321634102,386.38769890512179,463.55903687869392,462.14162320844673,717.16586772018263,721.49267761986744,722.52356084679832,722.52356084679832,722.52356084679832]
[]
[null,"Input | Low Voltage"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Connections Capex (net)","$ 000's","Real, 30 June 2024",null,27.781024151045425,747.34634263274722,0,0,0,0,0,1670.9380771948411,1630.1834899461865,1590.42291702067,1590.42291702067,1590.42291702067]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,1254.3615692739675,1699.8437506847602,1702.6061898451701,1520.5661312744203,1520.5661312744203,2020.7951471723081,2020.7951471723081,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,479.77828708855452,469.76705922140684,1704.35196413732,1758.1832876963999,1699.6508873253599,1850.8936681540401,1802.0494114467997,563.634171786769,587.39052512247088,604.70812499200315,604.70812499200315,604.70812499200315]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,44.048022012839191,72.923928813472855,85.173953849562267,81.968735474270517,80.505425464994502,96.792220383158707,95.571113965477707,66.607385298372165,66.182429450548355,65.621355124148735,65.621355124148735,65.621355124148735]
[]
[null,"Input | Forecast DER investment expenditure undertaken to support export to the network"]
[]
[null,"Input | Subtransmission"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,1766.2001627528305,1677.5528792287923,2031.059831141456,1985.110983297616,1985.110983297616,2069.2864009466307,2069.2864009466307,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Input | High Voltage"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,6535.6080503151379,7387.6660127053847,8944.4522852793179,8742.1011428849506,8742.1011428849506,9112.7957896950047,9112.7957896950047,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,0,0,902.99999999999977,1023.3999999999999,1143.8,1264.1999999999998,1384.6,1384.6,1384.6,1384.6,1384.6,1384.6]
[]
[null,"Input | Low Voltage"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,998.16040255736857,1107.6876378859295,1341.1081669129544,1310.7681571511628,1310.7681571511628,1366.3491589175947,1366.3491589175947,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,0,0,386.99999999999994,438.59999999999997,490.2,541.79999999999995,593.4,593.4,593.4,593.4,593.4,593.4]
[]
[null,"End"]

{"sheet":"Input | BB Revenue","index":9,"n_rows":43,"n_cols":17,"rows_kept":43,"cut":false,"hidden":false,"merged":[[25,7,25,11],[25,12,25,16],[1,9,1,10],[3,3,4,13],[9,7,9,11],[9,12,9,16]]}
[]
[null,null,null,"Worksheet:",null,"Input | BB Revenue",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet contains data sourced from Essential Energy’s proposed/draft PTRM for each regulatory period. The data is used to help guide tariff setting."]
[]
[]
[]
[null,"Input | Forecast building blocks revenue by regulatory period "]
[]
[null,"Regulatory Period",null,null,null,null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year",null,null,null,null,null,3,4,5,6,7,8,9,10,11,12]
[null,"Year Ending 30 June",null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Scenario","Unit","Basis",null,null,null,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024]
[null,"Return on capital","$ 000's","Various",null,null,null,586279.81864183862,601958.89142152667,618877.11020981567,635332.04616921174,653432.76978204085,627986.36344277777,636653.94657312345,643579.16938646534,649492.92114310339,654176.00559190148]
[null,"Return of capital","$ 000's","Various",null,null,null,89019.044712716466,106599.93369997499,123327.60769502261,114169.30305003545,118825.94802357085,112957.11155338051,131306.87810594842,148800.44054022312,160766.46731682753,145694.02890793618]
[null,"Operating expenditure","$ 000's","Various",null,null,null,455262.62495311734,460490.04114421166,464436.19666778384,469819.48783774301,472960.92821759096,472739.39496709325,472814.85386841011,472875.14399738965,472926.62838507956,472967.39873616421]
[null,"Revenue adjustments","$ 000's","Various",null,null,null,-67108.694426910384,-65434.700591824665,-49895.478702756038,-76142.433478933468,-40398.283399536296,1118.4621524724387,1138.7817589106116,1157.1410654430588,1170.589512633758,1162.8280749270014]
[null,"Corporate income tax","$ 000's","Various",null,null,null,0,1645.7971127700646,7221.5438589034784,9696.95976328094,10188.752624292523,11387.438940854821,12929.394872678495,16120.657473881462,19860.915752833836,16096.866784749935]
[]
[null,"Total Building Block Revenue","$ 000's","Various",null,null,null,1063452.7938807621,1105259.9627866587,1163966.9797287695,1152875.3633413378,1215010.115247959,1226188.7710565787,1254843.855179071,1282532.5524634027,1304217.5221104783,1290097.128095679]
[]
[null,"Total Smoothed Revenue","$ 000's","Various",null,null,null,1115983.4915467896,1127205.0377431393,1138539.4199267509,1149987.7726970641,1161551.2420622529,1197176.1099219327,1233893.5952779928,1271737.2087948965,1310741.4889118196,1350942.0333645807]
[]
[null,"Calc | Forecast building blocks revenue by regulatory period "]
[]
[null,"Regulatory Period",null,null,null,null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year",null,null,null,null,null,3,4,5,6,7,8,9,10,11,12]
[null,"Year Ending 30 June",null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Scenario","Unit","Basis"]
[null,"Return on capital","$ 000's",2024,null,null,null,586279.81864183862,601958.89142152667,618877.11020981567,635332.04616921174,653432.76978204085,627986.36344277777,636653.94657312345,643579.16938646534,649492.92114310339,654176.00559190148]
[null,"Return of capital","$ 000's",2024,null,null,null,89019.044712716466,106599.93369997499,123327.60769502261,114169.30305003545,118825.94802357085,112957.11155338051,131306.87810594842,148800.44054022312,160766.46731682753,145694.02890793618]
[null,"Operating expenditure","$ 000's",2024,null,null,null,455262.62495311734,460490.04114421166,464436.19666778384,469819.48783774301,472960.92821759096,472739.39496709325,472814.85386841011,472875.14399738965,472926.62838507956,472967.39873616421]
[null,"Revenue adjustments","$ 000's",2024,null,null,null,-67108.694426910384,-65434.700591824665,-49895.478702756038,-76142.433478933468,-40398.283399536296,1118.4621524724387,1138.7817589106116,1157.1410654430588,1170.589512633758,1162.8280749270014]
[null,"Corporate income tax","$ 000's",2024,null,null,null,0,1645.7971127700646,7221.5438589034784,9696.95976328094,10188.752624292523,11387.438940854821,12929.394872678495,16120.657473881462,19860.915752833836,16096.866784749935]
[]
[null,"Total Building Block Revenue","$ 000's",2024,null,null,null,1063452.7938807621,1105259.9627866587,1163966.9797287695,1152875.3633413378,1215010.115247959,1226188.7710565787,1254843.855179071,1282532.5524634027,1304217.5221104783,1290097.128095679]
[]
[null,"Total Smoothed Revenue","$ 000's",2024,null,null,null,1115983.4915467896,1127205.0377431393,1138539.4199267509,1149987.7726970641,1161551.2420622529,1197176.1099219327,1233893.5952779928,1271737.2087948965,1310741.4889118196,1350942.0333645807]
[]
[null,"From Real 30 June 2024 to Real 30 June 2024",null,null,null,null,null,1,1,1,1,1]
[null,"From Real 30 June 2024 to Real 30 June 2024",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[]
[null,"End"]

{"sheet":"Calc | Revenue","index":10,"n_rows":74,"n_cols":149,"rows_kept":74,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,10]]}
[]
[null,null,null,"Worksheet:",null,null,"Calc | Revenue",null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,null,"Ok"]
[null,null,null,"This worksheet assigns tariffs to tariff classesand calculates DUoS revenue."]
[]
[]
[]
[]
[null,"Calc | Forecast Revenue by Tariff Component (Nominal)"]
[]
[null,null,null,null,null,"Standing/Fixed charge",null,null,null,null,null,null,null,"Consumption ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($ dollars)",null,null,null,null,null,null,null,"DER Export Rebate ($ dollars)",null,null,null,null,null,null,null,"Export Peak  ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume  ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Forecast Revenue"]
[null,null,null,null,null,"$ dollars",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime)",null,null,null,null,null,null,null,"Consumption | Peak",null,null,null,null,null,null,null,"Consumption | Shoulder",null,null,null,null,null,null,null,"Consumption | Off-peak",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period",null,null,null,null,null,null,null,"Demand | Non-ToU",null,null,null,null,null,null,null,"Demand | Peak",null,null,null,null,null,null,null,"Demand | Shoulder",null,null,null,null,null,null,null,"Demand | Off-peak",null,null,null,null,null,null,null,"Capacity | Non-ToU",null,null,null,null,null,null,null,"DER Export Rebate ($ dollars)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)",null,null,null,null,null,null,null,"$ dollars"]
[null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,189565851.66025853,182183903.34314391,187830649.49617535,154383901.51567027,144810001.39000434,132840887.61915737,118391216.33530562,101438200.36642072,230867122.38486803,216944677.98313811,218811297.89521235,171189372.32860088,154417527.90526849,136153339.42699325,117106188.56018262,99915147.627428308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420432974.04512656,399128581.32628202,406641947.3913877,325573273.84427118,299227529.29527283,268994227.04615062,235497404.89548823,201353347.99384904]
[null,"BLNC1AU","LV Controlled Load 1",null,null,12274829.790817758,12466946.904484268,13699752.684806909,14538555.931177463,15397489.679567391,16275966.995409714,17174404.671148226,18093311.207172945,2745745.7808424062,2753174.3828650946,2986383.0321768965,2980477.3130020867,3007140.133551891,3020788.8185923262,3051279.1920063854,3179841.9502557181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15020575.571660165,15220121.287349362,16686135.716983806,17519033.244179551,18404629.813119281,19296755.814002041,20225683.863154612,21273153.157428663]
[null,"BLNC2AU","LV Controlled Load 2",null,null,3865497.8546053302,3928110.5501421401,4318867.5720192743,4585766.4781064484,4859303.48240868,5139303.6088949284,5425908.5959339412,5719289.4588857638,5644875.2564856615,5684778.3678680584,6193653.7354464075,6202732.1353966566,6278494.1831634007,6336588.5236715982,6431547.6837263284,6726624.736313208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9510373.1110909916,9612888.9180101976,10512521.307465682,10788498.613503106,11137797.665572081,11475892.132566527,11857456.27966027,12445914.195198972]
[null,"BLNT3AU","LV Residential ToU",null,null,6262852.4514380461,6553572.2917106068,7415326.6667595925,6696784.0774727995,7025347.9924140088,7306708.3887987733,7510391.8425325211,7587113.2774952129,0,0,0,0,0,0,0,0,3519630.950826061,3699520.2627613451,4331193.0554115484,3856697.8798406464,4129818.7783401948,4291560.8991633821,4449197.2878839057,4683270.3971722862,5652992.4918933716,6033461.8097399054,4502046.9398810975,5636407.7996041682,6024226.6893578507,6401556.2712127361,6750911.8927161423,7213723.673412567,1567182.7446880029,1697730.1062619209,2721355.7632281375,2701479.6101347003,2833450.4406805639,2971238.3364024931,3068879.2817948372,3231442.6774525959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17002658.638845481,17984284.470473778,18969922.425280377,18891369.367052317,20012843.900792617,20971063.895577386,21779380.304927409,22715550.025532663]
[null,"BLNN1AU","LV Small Business Anytime",null,null,22623414.457862761,22403520.00611376,23935197.650011741,34737753.594300218,34257495.507784516,33388948.100447714,32038822.799272612,30053530.725766756,82441249.874558628,77052520.662039161,77593772.702448621,62427191.695687473,57659391.565364897,52361262.452056751,46441301.900993966,41359123.088020399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105064664.33242139,99456040.668152928,101528970.35246035,97164945.289987683,91916887.073149413,85750210.552504465,78480124.70026657,71412653.813787162]
[null,"BLNT1AO","LV Small Business ToU",null,null,3244324.9889095095,2924638.4391584476,2655434.2216622061,1012462.5813800094,1034917.3970037985,1041776.8518080411,1023285.1646232583,962636.01167222194,0,0,0,0,0,0,0,0,2879537.1769111501,2990557.4322779085,3085673.3063423806,2835432.272092991,2789212.987375495,2785457.5196220903,2701979.7171385153,2518064.9315706138,9348874.0172899924,9248647.0180813074,9215370.114524072,6559911.7344619362,6596686.4243407939,6492806.9304602602,6214957.4856159249,5986963.1937569333,3766479.0029522926,3796968.9810772333,4787475.2888080822,3981514.1856715549,4074975.5276358156,4072888.8247012077,3970943.2957498473,3842538.2785749282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19239215.186062947,18960811.870594896,19743952.931336742,14389320.773606492,14495792.336355902,14392930.1265916,13911165.663127545,13310202.415574698]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,41629.59127106097,40694.894056789999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32098.710756376819,34139.272328964813,0,0,0,0,0,0,45067.433467950716,46052.732187966671,0,0,0,0,0,0,31106.866787347379,32435.662157904091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149902.6022827359,153322.56073162556,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU",null,null,11904542.363319522,10725875.583213484,6995318.4938297532,3998415.060690572,4146155.8391106217,4254432.8198101912,4298773.0227898434,4236287.2785575418,0,0,0,0,0,0,0,0,6207439.6195595916,6485155.6433986891,5286760.3885978088,6263557.0449450957,6385134.0802998831,6423539.7081295839,6260942.8025218425,6235283.0971813705,9692084.473301392,9648407.5918496903,7694734.8938506488,7328866.9259445332,7458953.9666722892,7544108.0743685784,7446418.9413852422,7431123.6076713763,5614256.228921813,5694767.3969561467,4574270.5887611192,6256043.2266316591,6453359.5925386799,6584271.9739071056,6525955.2037726436,6592979.5050269626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33418322.685102317,32554206.215418011,24551084.365039334,23846882.258211862,24443603.478621475,24806352.576215457,24532089.970469572,24495673.48843725]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,53745490.821989149,72421882.872437686,99998116.440808862,124285840.62643903,132350528.6406198,140672884.95704934,149260782.3696776,0,0,0,0,0,0,0,0,0,12267683.105332246,15043225.416221276,21993691.846055161,24254239.154743269,24344657.219517164,24361676.922843393,24709207.190657973,0,29499201.13193015,35674758.670077667,32281641.887914129,44862961.738617934,46366244.13354633,47659256.831989668,49482370.132411979,0,8796391.3585098218,10403848.959316673,17174767.513409104,19255400.279893838,19337938.890847661,19346389.286780689,19553001.50307627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104308766.41776137,133543715.9180533,171448217.68818727,212658441.79969406,222399368.88453093,232040207.9986631,243005361.19582385,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,null,7004155.0789633775,9079212.8071303628,12167735.118278366,15998125.723504914,17037026.06312716,18109195.480100248,19215652.240905277,0,0,0,0,0,0,0,0,0,3989495.2895356701,5281533.5733713247,7192022.3678279482,7578355.2217808189,7604734.1323603783,8173964.5145144891,8694989.1068498101,0,13576716.626929158,17119809.539221101,20945868.536567368,17625953.193112988,17312564.455641877,18471497.596641075,19747589.800673522,0,5837476.3579905191,7501097.9657149706,11048233.020308102,11624669.414745755,11553367.059207011,12278523.283126799,12996299.093700537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30407843.353418723,38981653.885437757,51353859.042981781,52827103.553144477,53507691.710336417,57033180.874382615,60654530.242129147,0]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,null,0,0,0,32679812.687399957,57476613.102239974,85492137.673392177,116872883.77694258,309845582.46460474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6523656.858757697,10791952.412620697,15580500.938977735,20500899.487401165,52817104.826817505,0,0,0,14770941.641106682,24435267.32501635,35277555.992218964,46418381.051431045,119589118.48679012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-309125.63781884848,-453776.74953282304,-595811.07312417938,-2371523.1612816099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95191.790291662386,142027.13187613463,188980.38580363514,750621.26495516999,0,0,0,53974411.187264338,92489898.992349848,136038444.98693219,183385333.62845427,480630903.88188595]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,null,0,0,0,5575988.7753943168,8899136.5029268134,12770192.570949892,17318634.064966153,43117252.01385811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8658239.8301005252,12901452.744353697,16536969.380055482,20273169.925822068,39388206.858318485,0,0,0,13861799.88986388,20655163.14401859,26475607.609551977,32457246.52578599,63060327.757661082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-29403.920379340667,-41641.563049376506,-54240.284518795386,-202743.36436968585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8669.0529948701387,12478.375497409923,16471.459030739265,61438.710598601981,0,0,0,28096028.49535872,42435017.523914628,55753606.373005383,70011281.691086143,145424481.97606656]
[null,"BLND4SB","LV Small Scale Battery",null,null,0,0,0,6767.7980038770684,7206.945661586341,7660.1239103532425,8127.7614346565397,8610.3399970681749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7203.4574586579593,7388.1668648348113,7556.7764988186545,7774.5481208451474,8243.5890862937631,0,0,0,3689.6722670185159,3784.2819981565913,3870.6452888448139,3982.1897685542126,4222.4365461944835,0,0,0,4850.4680364175993,4974.8426267901259,5088.3763909532945,5235.013515964527,5550.8435494916248,0,0,0,0,0,0,0,0,0,0,0,-3855.6000000000004,-3855.6000000000004,-3855.6000000000004,-3855.6000000000004,-3855.6000000000004,0,0,0,0,0,0,0,0,0,0,0,478.783384309837,492.18827114700366,505.96846547604639,520.13447508529407,534.69710195815026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19134.579150280977,19990.82542251487,20826.290554446048,21784.047315105723,23306.3062810062]
[null,"BLND4LS","LV Large Battery/Hybrid ",null,null,0,0,0,34011.757813834694,36218.70662790451,38496.166569044566,40846.292003071008,43271.504041239161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156400.56069586569,160410.94804911345,164071.7791771022,168800.00919498823,178983.76753693874,0,0,0,305727.52445523592,313566.91960931889,320723.01184600266,329965.62614349375,349872.55751050636,0,0,0,105312.75084040285,108013.15627518494,110478.18705726998,113661.95383901471,120519.21573189397,0,0,0,0,0,0,0,0,0,0,0,-160514.66444743128,-160514.66444743128,-160514.66444743128,-160514.66444743128,-160514.66444743128,0,0,0,0,0,0,0,0,0,0,0,8378.7092254221479,8613.2947450725642,8854.448145830811,9102.3533139926458,9357.19928426763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,449316.63858333003,466308.36085916311,482108.92834781902,501861.57004712906,541489.5796574147]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,449331.10503984347,361915.63580111571,311362.98908656102,0,0,0,0,0,0,0,0,0,0,0,0,0,103410.99463776646,88315.165636479709,83352.522265191044,0,0,0,0,0,347618.18558525597,287425.59001850575,266612.21592503949,0,0,0,0,0,79428.139043691102,66976.39863399051,62841.709400940177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2362654.2807993125,1880254.28542568,1599726.0448931239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3342442.7051058696,2684887.0755157718,2323895.4815708557,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,24866.321378755609,19601.184788124279,16186.225202567446,0,0,0,0,0,0,0,0,0,0,0,0,0,3719.9765773815584,0,6461.3458767834436,0,0,0,0,0,12504.77778285254,0,9105.1270375452368,0,0,0,0,0,4147.2130691183547,0,5802.4749862544541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33807.413693573915,26742.811870995651,22181.297746336892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46436.698181290332,38561.742484849223,33565.918010015594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125482.40068297231,84905.739143969156,93302.388859503073,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,134389.81857465697,94421.021503131269,59338.730537791707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,459739.31870425487,0,0,0,0,0,0,0,656576.94308910298,0,0,0,0,0,0,0,380683.91985805711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808891.16496187751,522214.40529074136,301834.61523399636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,979437.04398191371,642515.01793529571,377272.84572315199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1922718.0275184482,1259150.4447291684,2235446.3731463552,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand",null,null,21284375.587055493,21734225.234072614,23781615.582249906,25905752.666110367,27479633.373295546,29165318.05830881,30942913.207293071,32777099.130247347,0,0,0,0,0,0,0,0,1633381.3776568982,1668516.7512977184,1798140.143448273,1863753.844238027,1865228.2734640876,1867453.8515038711,1849997.8218377368,1886021.7644713717,5490645.098799523,5430261.1362528158,5811738.5134351728,5699501.1993618691,5680048.1562862657,5701018.4354871558,5677952.452080653,5820807.5958055118,1714483.5623485129,1729239.4256686431,1869177.4076066408,1896809.4263916987,1917392.8207242021,1932972.3472252863,1931514.9740388524,1994455.850807253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51893353.979944125,52623843.122449659,55489268.861234441,56920387.157817788,58417285.499267593,60013596.847299092,61874959.384035975,65767471.263779707,56908166.577244841,57709220.164419629,60846918.786181428,62473380.26875513,64190530.802330919,65991784.975422911,68072043.034935847,72399224.780659631,12816406.372638296,13133470.337020461,14556979.728712464,14915225.907337716,15327091.276983621,15764943.0609075,16276196.471343612,17330175.508880906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-569311.03017331928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208447.34935116218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151740812.5556877,154028776.17118153,164153839.02286834,169674810.47001261,174877210.20235223,180437087.57615465,186625577.34556577,197614392.21382955]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,133948.8277686777,138589.87181071789,167853.03223436166,0,0,0,0,0,0,0,0,0,0,0,0,0,13735.201297942189,10582.46990688338,8272.1755123731346,0,0,0,0,0,46171.161688983477,34441.113651522464,26459.463780326019,0,0,0,0,0,8120.4084973928411,6177.4426490983933,4800.4744271330856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259422.74277854437,182790.53091107789,150921.08583965976,0,0,0,0,0,554472.54793756327,384849.73053152725,351314.42651549913,0,0,0,0,0,45940.536192998319,23838.336036106397,17759.835374946208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1061811.4261621023,781269.49549693358,727380.49368429906,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,44208.770630007479,50556.172495298131,61850.607012946253,72404.857685824492,83495.334341236186,95270.813488737491,107810.6972076469,121231.94116810756,0,0,0,0,0,0,0,0,23662.15129305657,26411.528433189305,31521.188167149452,34074.318738764741,36907.763202806636,39702.185830556991,41988.741948527313,45456.228883610194,79540.808289761451,85957.480671521655,100823.98945404688,104201.86180671712,113138.26879896362,121444.89545485047,128870.46540930209,140291.04400953348,28469.166652169541,31375.661723475987,37225.854809122764,39749.999779290869,43488.220244866934,47104.780304670923,50249.821914581051,55099.281071472338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142715.08800702129,140355.2759549781,162089.64550117892,186915.39192258252,226109.50501354341,286997.59561656212,375072.27166628244,512462.59558946063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1722.1595505794144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630.5509193608649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318595.98487201636,334656.11927846319,393511.28494444431,437346.42993317975,503139.09160141676,590520.27069537796,703991.99814633979,873449.48209096561]
[null,"BLND1AR","LV Residential_Opt in Demand",null,null,4254.4173943187652,4451.9062470292056,55960.641335844004,59710.967819111924,63585.482342490875,67583.786046729729,71709.661131755449,75967.358095206058,0,0,0,0,0,0,0,0,48.599767203580441,51.184417371530593,872.09738813008948,3520.6331373073663,3610.9084058004137,3693.3150373491721,3799.749203618891,4028.9892838429078,78.079436462677421,83.422086905241144,1167.6722750772378,4713.8608154377143,4834.7325547402543,4945.0687858214069,5087.5760639828359,5394.5111490517265,102.95407635763688,111.56914229185844,965.384057875351,3897.2288538458779,3997.1607034417921,4088.3822223262318,4206.2014575728281,4459.9629317917152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5275.2715363442294,8059.7343134081684,131702.20462191763,132919.54320679401,136327.83568799921,139439.05216397913,143457.41483069735,152112.24637936853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-581.44559554834257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8254.0933920896387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9759.3222106868889,12757.816207006004,190667.99967884429,204762.23383249692,212356.11969447255,219749.60425620567,228260.60268762737,249635.71563580225]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,null,568979.39995751309,586910.35294290248,1902817.8434943266,2030339.4011631205,2162083.6984759024,2298037.1731059728,2438328.430396962,2583101.9991204524,0,0,0,0,0,0,0,0,164818.07364473442,200053.71997878616,533969.32265833265,970028.7522466837,994902.00732318964,1017607.2421092349,1046932.7064437534,1110094.4902229926,538157.04496602202,647523.6257726117,1540160.0061593365,2797912.5871823565,2869656.0208708621,2935146.1025366592,3019731.3126105671,3201912.664921537,161863.53549258917,194508.23543012378,622594.08405313536,1570871.9814744687,1611151.9210095129,1647920.9519022461,1695410.8331662079,1797695.5089646869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209686.1072011546,1527045.522031826,2805775.1449572225,2716222.0034062085,3191243.814952597,3687847.292400836,4219633.641221527,4931191.1211600471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12146.107772439202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,165081.86784179282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2643504.161262013,3156041.4561562501,7405316.4013223536,10085374.725472838,10829037.462632064,11586558.76205495,12420036.923839018,13776931.544459069]
[null,"BLNDTRS","Transitional Demand",null,null,4207256.6802346893,4866970.4925050195,5377272.147609354,5737641.9657801334,6109945.04406399,6494143.0559748318,6890599.4340580767,7299722.6097043715,0,0,0,0,0,0,0,0,637494.75841282273,220666.0222482458,259703.31498549826,277342.13881192548,297206.98808538361,316692.46827750956,332109.93985998136,356815.43143692962,2207446.0441649193,718167.27268345642,830689.63493474398,848133.38289231609,911068.05693328148,968729.62777025346,1019300.9014005963,1101235.4219522199,1019684.1849414961,228696.76632275814,267574.54206247791,282261.0855293342,305518.92941534246,327803.43314078433,346743.82547622285,377330.01723188505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6988083.1044252422,8503720.2683561035,8978173.451929098,9113275.3617649414,9411278.1393097527,9691957.2914012596,9994503.2456429787,10624622.203681128,9839449.0185979493,11973588.981808964,12641807.607255133,12832988.091264641,13254268.763056602,13652483.465466879,14083327.283582751,14978064.565263556,1911571.759456652,2350635.780664695,2608722.3283459856,2648668.6599520152,2736431.4631675342,2820156.7047135113,2911602.5741370092,3100065.2877792898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26810985.55023377,28862445.584589239,30963943.027122289,31740310.685995303,33025717.384031884,34271966.046745025,35578187.204157613,37837855.537049375]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,35590.490678632355,33862.978251109715,37147.177226085529,0,0,0,0,0,0,0,0,0,0,0,0,0,52438.145431445402,53112.483821800568,62693.307425536404,0,0,0,0,0,196875.9371943415,193061.89015641739,223971.57198852117,0,0,0,0,0,51109.704938535644,51112.464877086953,59976.441650226479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,678563.59494437638,646105.90167247388,711670.40632452699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1014577.8731873312,977255.71877888846,1095458.9046148965,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,10247.962519071676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72491.768089304373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70816.284766363562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,153556.0153747396,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand",null,null,1167650.9628472137,1206181.3250535659,1337544.31309788,1522467.5013903168,1623034.909894065,1726982.1865868522,1834416.4677495698,1945457.3053481278,0,0,0,0,0,0,0,0,478722.10142388224,493802.25554945203,548497.66684566811,607510.50505203626,617509.4299226827,625182.44788080244,635804.28671679844,658276.79248499998,1626159.3452832,1624004.833693678,1772885.9857482538,1882050.1388556021,1915432.0928690189,1942898.6721315265,1960378.9386606493,2038625.2006728812,1041952.0871580229,1061185.9792352268,1171770.3892328977,1281857.0346749877,1312601.5853444505,1343289.4785958575,1364397.1537977993,1431499.2756659815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15777163.676330375,15805504.931040816,17013184.916109663,17850559.804892071,17799740.307029326,17711133.416447334,17654628.374623701,18147897.890678197,18118750.486519933,18552449.989015423,20411481.490741666,21747889.237924643,22171140.962279309,22553208.38187987,22984929.18510234,24158760.21256322,5086757.0241428958,5218372.5515268426,5752238.9238610007,6098937.7604647651,6229506.8850360475,6350340.3685908811,6488074.0985317472,6838994.8457827019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43297155.683705524,43961501.865115002,48007603.685637027,50991271.983254425,51668966.172374904,52253034.952113129,52922628.505182602,55219511.523196109]
[null,"BHND4LS","HV Battery/Hybrid",null,null,0,0,0,16840.439438787907,17933.178839417469,19060.830824444653,20224.462097544543,21425.271437612737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,853900.13015327777,875795.64170174662,895782.68115192803,921597.39824567712,977197.66294390312,0,0,0,1669180.543613398,1711981.288780876,1751051.4050586279,1801513.3056839807,1910199.1774584404,0,0,0,656641.13012525672,673478.57157789636,688848.41602336965,708699.68950105424,751455.76759200497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39865.647762338063,40981.798644881354,42129.19930919238,43308.724680763553,44521.274181086126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3236427.8910930585,3320170.4795448179,3396872.5323675629,3495343.5802090201,3704799.1536130472]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,56166.772555716074,57176.691452018902,62502.888921974336,0,0,0,0,0,0,0,0,0,0,0,0,0,37847.114285592666,37493.194438226266,40016.869828236362,0,0,0,0,0,144955.49418366011,144704.84639767639,157986.36883991282,0,0,0,0,0,87417.334015666915,87215.076307166353,94386.896825649383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,923238.29960363661,821117.21697487973,801415.91236094572,0,0,0,0,0,1029891.9241377043,944963.90778837341,947816.45338268566,0,0,0,0,0,249956.15424052993,222308.04530514215,216974.14360616117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2529473.0930225067,2314978.9786634832,2321099.5337655656,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand",null,null,111091.3719426676,113439.31089209346,117500.07933132327,133732.91491000008,142410.55220173311,151365.43651516686,160606.03873328114,170141.87857179498,0,0,0,0,0,0,0,0,87570.680017815685,96807.840886137797,101466.99978472633,125381.24519657934,136774.95451662128,148418.54064699096,159558.48990124793,176295.23928657029,176387.86135164258,188791.55979992074,194708.35342970534,228232.26455205571,249496.64936578835,271250.00368798373,291993.17450859083,323001.58179133834,239436.69754060509,261334.80173962892,271816.05028366816,326069.1523312981,355758.39661475248,387179.45915693016,416080.12960721529,461124.80237721634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2883571.4685270139,2965376.313617588,2931811.944560546,3418905.1479323218,3590340.9866687125,3771832.577961497,3974272.1768711582,4319918.3934884639,2188972.1917913323,2267898.5244658203,2279750.923815242,2648881.023308401,2798033.5093758916,2955522.6473432551,3130414.9485714999,3420001.8070685631,858346.47468842147,883983.68157443707,880666.80632276577,1021652.2515529105,1074008.3944351515,1129367.1355560254,1191036.3828962045,1295726.632752927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6545376.7458594982,6777632.0329756262,6777721.1575279767,7902853.9997835662,8346823.4431786509,8814935.80086785,9323961.3410891965,10166210.335336873]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,971144.6784803326,1011503.4210162708,920326.95415837469,920778.71959212248,936003.72999894689,964036.65932792681,1006695.5983634128,1083441.3125596889,1303848.9588359378,1304777.9527340243,1140610.3269493307,1141170.2239693664,1160039.3921703738,1194782.0980563653,1247651.5985971529,1342766.6593544737,2466072.2354021543,2518193.1783011816,2246278.79340612,2247381.4353626948,2284541.7269870038,2352962.8184091542,2457082.196497181,2644398.5295731272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4741065.8727184245,4834474.5520514771,4307216.0745138256,4309330.3789241835,4380584.8491563248,4511781.575793446,4711429.3934577461,5070606.5014872905]
[null,"Spare1","Spare1",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,342675742.15116084,356314557.20734054,397291199.71242636,439333064.16767883,470684752.01708913,503377773.31559503,537435355.4326731,572867592.47118008,321698993.29675472,302435151.39591044,305585107.36528426,242799773.4726871,221362553.78734869,197871979.22131395,173030317.33690929,151180737.40201765,33208179.700837016,37547199.688870229,46873222.262276694,49733584.456095606,50290255.864301726,51173354.048822589,52052135.516032122,18925499.031971302,80300222.051776603,88752322.273690745,87732026.499428183,95126839.498158574,97085959.206593648,100149248.70642005,103446421.59323081,35086979.471127085,32823153.470372107,35676115.498470128,47782833.985657699,51884489.41054786,52520992.29936257,53746157.285094865,54844034.692544408,22924898.174135257,0,0,0,15181896.688858222,23693405.156974394,32117470.319033217,40774069.413223237,92205311.68513599,0,0,0,28632741.530970562,45090430.46903494,61753163.601770937,78875627.577217042,182649446.2444512,7296227.8349367129,6222594.9111589296,6827745.9626491694,4425801.8151618475,4625823.8907614667,4825660.2858317923,5048101.6755458731,5446708.4908667086,80875605.35751234,83386091.037332758,88913935.118374288,92261999.156974822,94749577.799538046,97331232.888127208,100325559.95499411,106673252.73186204,89049133.781665027,92248685.246879905,97938607.931421727,102146146.40368617,104922413.44193192,107722472.56152467,110916331.3049839,117763809.83988403,21292497.892385181,22160457.403259452,24389731.020173248,25816533.114954006,26529929.837345704,27256914.858243287,28094740.906021278,29868592.652103592,1096690.0269295676,681076.76042014488,410838.76373316755,0,0,0,0,0,0,0,0,-164370.26444743128,-502899.82264562038,-659788.57702963077,-814421.62209040602,-3322397.5331906136,0,0,0,0,0,0,0,0,0,0,0,48723.140372070047,50087.281661100918,51489.615920499236,52931.212469841492,436827.03207171743,0,0,0,0,0,0,0,0,0,0,0,0,103860.84328653253,154505.50737354456,205451.84483437441,812059.97555377195,1010316445.56433,1025424251.4233329,1103745248.6214252,1147227222.5916975,1191207142.0725846,1236871633.6380417,1284286656.838589,1333519317.6691699]
[]
[null,"End"]

{"sheet":"Calc | CoS by Tariff Class","index":11,"n_rows":101,"n_cols":13,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,9,1,10],[7,5,7,7],[7,8,7,12],[4,3,5,10]]}
[]
[null,null,null,"Worksheet:",null,"Calc | CoS by Tariff Class",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"Worksheet Check Result",null,"Ok"]
[null,null,null,"This worksheet calcuates total avoidable costs, target revenue and stand alone costs by year by Tariff Class. Note: values on this worksheet are in nominal dollars."]
[]
[]
[null,"Regulatory Period",null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Model Year",null,null,null,0,1,2,3,4,5,6,7]
[]
[null,"Calc | Avoidable Costs - by Load Group then Tariff Class",null,null,null,"N.B: Avoidable costs per customer x customer volume forecast + Avoidable consumption costs per KWh x energy distribution forecast (MWh) x MWh to kWh convesion + Avoidable expert costs per KW x energy distribution forecast (kW) x MW to kW convesion "]
[]
[null,"CoS Model Load Groups","Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","LV Residential and Small Business","$ dollars","Nominal",162717168.77364397,159242889.76525587,151057249.20771101,120052882.51251231,108611004.32554898,96298226.732145369,82926792.626169235,68746336.059784964]
[null,"Residential ToU","LV Residential and Small Business","$ dollars","Nominal",53267014.257739961,68089828.033895746,83233381.365002826,123024921.79187354,142617752.99244052,163961364.8624098,186663257.79053801,211420647.12599713]
[null,"Business Continuous","LV Residential and Small Business","$ dollars","Nominal",44581100.749103151,44302828.403310023,42901733.000933655,35230212.611924976,33147609.800681002,30833113.993081324,28116963.940570459,25070073.860006534]
[null,"Controlled Load 1","LV Residential and Small Business","$ dollars","Nominal",28762790.412834398,30172641.83055561,30924551.115123659,31543771.940219823,32106804.521896791,32658904.673103988,33216782.22072944,33799099.808758371]
[null,"Controlled Load 2","LV Residential and Small Business","$ dollars","Nominal",9317836.6507967971,9793766.9982734211,10057673.830281697,10276249.264823496,10475131.859827833,10677066.403889684,10882067.073281191,11090146.422773402]
[null,"Business ToU <100MWh","LV Residential and Small Business","$ dollars","Nominal",25262751.879704967,30368860.464329731,35521964.112109922,51213804.669228762,58296291.938285045,66136360.262320928,74121164.448377162,80838370.760511339]
[null,"Public Lighting","Unmetered","$ dollars","Nominal",2928474.7469419925,3105061.7741825953,2597175.5773965036,2646737.2951207096,2696681.3583254828,2791501.7897492745,2912702.5959927742,3039165.6719894297]
[null,"LV ToU >100MWh","LV Residential and Small Business","$ dollars","Nominal",6860781.6679937253,7209852.7977411645,7493076.2643012935,6006464.9591206685,6062887.0211059628,6030019.1141557479,5815766.4943509744,5404183.5097118868]
[null,"LV ToU avg daily demand","LV Demand","$ dollars","Nominal",13597.922331504193,11164.630410235279,12031.978038113957,0,0,0,0,0]
[null,"LV ToU Demand","LV Demand","$ dollars","Nominal",62873564.449955545,66370629.363107719,68071042.022821367,69895494.872177318,71025082.137172714,72421692.514896244,72827274.103258952,73542269.586921006]
[null,"HV ToU avg daily demand","HV Demand","$ dollars","Nominal",14707.879958288553,15165.029794813223,15359.514607559959,0,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","$ dollars","Nominal",20214476.383106913,21370690.535796892,22179053.218871895,24478623.912327025,25043908.728106879,25640508.415910017,25960623.165019076,26283278.873269569]
[null,"ST ToU Demand","ST Demand","$ dollars","Nominal",33911493.839585654,36705369.218966842,39666280.355235681,43767834.78836906,46442792.363123454,49281287.046877474,51548364.801092774,53907357.066180535]
[null,"Total Avoidable Costs",null,"$ dollars","Nominal",450725759.61369675,476758748.84562069,493730571.56243515,518136998.61769772,536525947.04651463,556730045.80853987,574991759.2593801,593140928.74590421]
[]
[null,null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,"LV Residential and Small Business","$ dollars","Nominal",330769444.39181691,349180668.29336154,361189628.895464,377348307.74970359,391317482.45978612,406595056.04110682,421742794.59401649,436368857.54754359]
[null,null,"LV Demand","$ dollars","Nominal",62887162.37228705,66381793.99351795,68083074.000859484,69895494.872177318,71025082.137172714,72421692.514896244,72827274.103258952,73542269.586921006]
[null,null,"HV Demand","$ dollars","Nominal",20229184.2630652,21385855.565591704,22194412.733479455,24478623.912327025,25043908.728106879,25640508.415910017,25960623.165019076,26283278.873269569]
[null,null,"ST Demand","$ dollars","Nominal",33911493.839585654,36705369.218966842,39666280.355235681,43767834.78836906,46442792.363123454,49281287.046877474,51548364.801092774,53907357.066180535]
[null,null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Unmetered","$ dollars","Nominal",2928474.7469419925,3105061.7741825953,2597175.5773965036,2646737.2951207096,2696681.3583254828,2791501.7897492745,2912702.5959927742,3039165.6719894297]
[null,null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Total Avoidable Costs","$ dollars","Nominal",450725759.61369681,476758748.84562063,493730571.56243515,518136998.61769772,536525947.04651463,556730045.80853987,574991759.2593801,593140928.74590421]
[]
["Ok",null,"Check",null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Calc | Target Revenue - by Load Group then Tariff Class",null,null,null,"N.B: Target Revenue per customer x customer volume forecast + Target Revenue per KWh x energy distribution forecast (MWh)"]
[]
[null,"CoS Model Load Groups","Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","LV Residential and Small Business","$ dollars","Nominal",388783663.03285015,380341985.84396708,360657132.09713137,286728250.46335208,259379987.02707803,229960720.82914555,197980578.7743589,164081593.77054867]
[null,"Residential ToU","LV Residential and Small Business","$ dollars","Nominal",127646401.89198986,162410429.24624348,198007482.67425385,292866185.3133142,339208734.44741571,389972523.18524182,444005560.76559031,501762472.61272061]
[null,"Business Continuous","LV Residential and Small Business","$ dollars","Nominal",103491861.39619009,102608579.97057937,99125054.875294983,81384068.135144547,76457221.598878756,70994877.810384184,64574705.661638156,57415271.710708231]
[null,"Controlled Load 1","LV Residential and Small Business","$ dollars","Nominal",66284274.542445339,69485464.206915975,71167531.863383025,72570276.360773623,73822417.157721877,75041629.203755915,76271307.949646473,77559928.959744379]
[null,"Controlled Load 2","LV Residential and Small Business","$ dollars","Nominal",21542249.62841595,22631576.036843956,23230042.253515702,23731268.485247325,24179839.598639973,24634863.923548475,25096349.439693648,25564299.466184139]
[null,"Business ToU <100MWh","LV Residential and Small Business","$ dollars","Nominal",62061872.294260748,74511480.412799627,87129635.033705637,125099217.86394197,142467493.79466644,161732566.63661692,181262832.75106722,196668826.64257336]
[null,"Public Lighting","Unmetered","$ dollars","Nominal",7646758.1870523086,8107857.7057315642,6781678.2884699423,6911092.5752646979,7041505.2327767899,7289097.912565765,7605574.3508166382,7935791.4929473819]
[null,"LV ToU >100MWh","LV Residential and Small Business","$ dollars","Nominal",17285623.171306629,18158920.624889798,18873583.418491844,15139452.458701257,15293088.894870391,15220638.493600829,14686049.814390872,13654267.233933156]
[null,"LV ToU avg daily demand","LV Demand","$ dollars","Nominal",13597.922331504193,11164.630410235279,12031.978038113957,0,0,0,0,0]
[null,"LV ToU Demand","LV Demand","$ dollars","Nominal",162410835.78000474,171437769.22882336,175826748.60956395,180511155.39691171,183414945.44478732,187010086.51068828,188020492.9531863,189121978.88655818]
[null,"HV ToU avg daily demand","HV Demand","$ dollars","Nominal",14707.879958288553,15165.029794813223,15359.514607559959,0,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","$ dollars","Nominal",52553831.992247581,55558231.859757468,57659552.455284521,63533187.727975123,64999106.075053163,66546405.784101136,67373340.14880079,68206696.256802663]
[null,"ST ToU Demand","ST Demand","$ dollars","Nominal",88323644.884304211,95601122.866825998,103312576.98952861,113998157.99923359,120966690.45360923,128361290.16158614,134267023.06128204,140412207.75650948]
[null,"Total Target Revenue",null,"$ dollars","Nominal",1098059322.6033571,1160879747.6635826,1201798410.0512691,1262472312.77986,1307231029.7254977,1356764700.4512351,1401143815.6704717,1442383334.7892301]
[]
[null,null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,"LV Residential and Small Business","$ dollars","Nominal",787095945.95745862,830148436.34223938,858190462.21577632,897518719.08047497,930808782.51927114,967557820.08229375,1003877385.1563857,1036706660.3964126]
[null,null,"LV Demand","$ dollars","Nominal",162424433.70233625,171448933.85923359,175838780.58760205,180511155.39691171,183414945.44478732,187010086.51068828,188020492.9531863,189121978.88655818]
[null,null,"HV Demand","$ dollars","Nominal",52568539.872205868,55573396.88955228,57674911.969892085,63533187.727975123,64999106.075053163,66546405.784101136,67373340.14880079,68206696.256802663]
[null,null,"ST Demand","$ dollars","Nominal",88323644.884304211,95601122.866825998,103312576.98952861,113998157.99923359,120966690.45360923,128361290.16158614,134267023.06128204,140412207.75650948]
[null,null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Unmetered","$ dollars","Nominal",7646758.1870523086,8107857.7057315642,6781678.2884699423,6911092.5752646979,7041505.2327767899,7289097.912565765,7605574.3508166382,7935791.4929473819]
[null,null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Total Target Revenue","$ dollars","Nominal",1098059322.6033571,1160879747.6635828,1201798410.0512691,1262472312.77986,1307231029.7254977,1356764700.4512351,1401143815.6704717,1442383334.7892303]
[]
["Ok",null,"Check",null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Calc | Stand Alone Costs - by Load Group then Tariff Class",null,null,null,"N.B: Stand alone costs per customer x customer volume forecast + Stand alone costs per KWh x energy distribution forecast (MWh)"]
[]
[null,"CoS Model Load Groups","Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","LV Residential and Small Business","$ dollars","Nominal",786200696.72143054,769604909.82161987,730226509.13873768,580218181.44545519,524947946.15048134,465456395.06602848,400892398.42134249,332400193.40411609]
[null,"Residential ToU","LV Residential and Small Business","$ dollars","Nominal",280768199.25170124,361539231.40830117,443776036.15618634,655245741.67887056,759345331.00164771,872544624.1146369,992851732.68899775,1121022339.3690331]
[null,"Business Continuous","LV Residential and Small Business","$ dollars","Nominal",267304047.93058282,263584767.10287037,253187682.92697108,207776827.29866755,194492627.79103059,179842442.4581832,162564314.96883148,143549651.20878285]
[null,"Controlled Load 1","LV Residential and Small Business","$ dollars","Nominal",258791160.2954689,270533387.98252231,276298970.97996521,281392217.06910354,285563692.69951129,289484350.34417033,293400867.0833323,297588918.63166606]
[null,"Controlled Load 2","LV Residential and Small Business","$ dollars","Nominal",80290464.061359912,84201211.654307246,86273297.285912901,88085663.731687889,89605004.725994229,91140213.268388957,92690982.40042302,94256975.411267772]
[null,"Business ToU <100MWh","LV Residential and Small Business","$ dollars","Nominal",186103910.40163276,222564686.49739227,260021459.07641333,368728358.27228576,420726856.80191255,478632781.21211851,536503273.39946145,578546125.54440796]
[null,"Public Lighting","Unmetered","$ dollars","Nominal",379875287.92603576,402781767.78797579,413560161.9208256,424999880.49815112,436753848.4467808,449098032.37419021,461930323.25190711,475133114.93933678]
[null,"LV ToU >100MWh","LV Residential and Small Business","$ dollars","Nominal",67238669.015915886,70715587.775430292,73481485.779888332,58809359.029194802,59258542.579976603,58842788.682155274,56695864.92960678,52615228.474549882]
[null,"LV ToU avg daily demand","LV Demand","$ dollars","Nominal",19412166.385182805,15938439.554874595,17176650.515027363,0,0,0,0,0]
[null,"LV ToU Demand","LV Demand","$ dollars","Nominal",582605046.19485986,615067670.83397388,630854769.51001406,648014985.80369771,658608198.52890408,671661448.12516737,675753371.88934243,680178453.90749824]
[null,"HV ToU avg daily demand","HV Demand","$ dollars","Nominal",21545154.686006486,22214820.468603246,22499715.734718475,0,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","$ dollars","Nominal",203573967.16668758,215370391.07785317,223537943.45902827,246388076.42469645,252149673.03000966,258221361.05701786,261654289.86567035,265122209.42981175]
[null,"ST ToU Demand","ST Demand","$ dollars","Nominal",334848338.94430554,362219675.13505971,391556301.90287513,431190405.49599946,457158119.84748042,484702610.21826357,506778912.15880752,529745938.57594293]
[null,"Total Stand Alone Costs",null,"$ dollars","Nominal",3468557108.9811702,3676336547.1007838,3822450984.3865638,3990849696.7478099,4138609841.6037292,4299627046.9203205,4441716331.0577221,4570159148.8964138]
[]
[null,null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,"LV Residential and Small Business","$ dollars","Nominal",1926697147.678092,2042743782.2424436,2123265441.3440752,2240256348.5252652,2333940001.7505546,2435943595.1456819,2535599433.8919954,2619979432.0438237]
[null,null,"LV Demand","$ dollars","Nominal",602017212.58004272,631006110.38884842,648031420.02504146,648014985.80369771,658608198.52890408,671661448.12516737,675753371.88934243,680178453.90749824]
[null,null,"HV Demand","$ dollars","Nominal",225119121.85269406,237585211.54645643,246037659.19374675,246388076.42469645,252149673.03000966,258221361.05701786,261654289.86567035,265122209.42981175]
[null,null,"ST Demand","$ dollars","Nominal",334848338.94430554,362219675.13505971,391556301.90287513,431190405.49599946,457158119.84748042,484702610.21826357,506778912.15880752,529745938.57594293]
[null,null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Unmetered","$ dollars","Nominal",379875287.92603576,402781767.78797579,413560161.9208256,424999880.49815112,436753848.4467808,449098032.37419021,461930323.25190711,475133114.93933678]
[null,null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Total Stand Alone Costs","$ dollars","Nominal",3468557108.9811702,3676336547.1007838,3822450984.3865638,3990849696.7478099,4138609841.6037292,4299627046.9203205,4441716331.057723,4570159148.8964138]
[]
["Ok",null,"Check",null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc | LRMC System","index":12,"n_rows":133,"n_cols":17,"rows_kept":133,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[7,7,7,11]]}
[]
[null,null,null,"Worksheet:",null,"Calc | LRMC System",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet calculates LRMC at a system voltage level. "]
[]
[]
[]
[null,"Regulatory Period",null,null,null,"Current TSS Period",null,"Next TSS Period",null,null,null,null,"Forecast Period"]
[null,"Model Year",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Year Ending 30 June",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[]
[null,"Summary | LRMC"]
[]
[null,"Voltage level","Unit","Basis",null,"LRMC - Consumption - by Voltage Level","LRMC - Export - by Voltage Level"]
[null,"Subtransmission","$/kVA","Real, 30 June 2024",null,54.251082686026955,1.9844655278087651]
[null,"High Voltage","$/kVA","Real, 30 June 2024",null,199.73215282974527,13.059974034134818]
[null,"Low Voltage","$/kVA","Real, 30 June 2024",null,218.23324244580994,15.421756034759664]
[]
[null,"Calc | LRMC - Support network consumption demand"]
[]
[null,"Calc | Subtransmission Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Connect Capex","$ 000's","Real, 30 June 2024",null,35.293556131785216,949.44340245284593,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,2122.7923959741483,2071.0169716820965,2020.5043626166791,2020.5043626166791,2020.5043626166791]
[null,"Subtransmission Growth Capex","$ 000's","Real, 30 June 2024",null,2461.6501963820356,2855.1697189859824,2859.8096940649662,2554.0432007244672,2554.0432007244672,3394.2608608326154,3394.2608608326154,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812]
[null,"Subtransmission Repex","$ 000's","Real, 30 June 2024",null,609.51971439593092,596.80125481876723,1157.4598496288002,1059.2107509832001,1664.5999882792,1097.3173430024001,1471.2979571659998,716.05186949164454,746.23240514725956,768.23302253774978,768.23302253774978,768.23302253774978]
[null,"Subtransmission Opex","$ 000's","Real, 30 June 2024",1579.5650971579994,46.596952003646273,66.021215643863925,298.38304565540648,292.32281177561498,301.40365033505498,305.49767555752521,311.10738476997926,53.409534645100663,53.085611315554104,52.657931440430204,52.657931440430204,52.657931440430204]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Connect Capex","$ 000's","Real, 30 June 2024",23462.144529942023,1.6072136526840879,44.843389490991747,767.76317012691993,1490.6829507628481,2213.6027313987761,2936.5225120347041,3659.442292670632,3756.1109567146891,3850.4218484649887,3942.4324745628419,4034.4431006606951,4126.4537267585483]
[null,"Subtransmission Growth Capex","$ 000's","Real, 30 June 2024",6615.3248951977894,112.0997212347939,242.1197094714496,372.35099495645318,488.65814990626234,604.9653048560715,759.53466522121767,914.10402558636383,946.97328228698461,979.84253898760539,1012.7117956882262,1045.581052388847,1078.4503090894677]
[null,"Subtransmission Repex","$ 000's","Real, 30 June 2024",2636.2619389309098,27.75657978185421,54.933980696121345,107.64290200206236,155.87771216665246,231.68100661027125,281.65113170662488,348.65175230415582,381.25964073511182,415.24190381876366,450.22604079988969,485.21017778101572,520.19431476214174]
[]
[null,"Calc | High Voltage Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"High Voltage Connect Capex","$ 000's","Real, 30 June 2024",null,293.40554220604605,7892.9976693323306,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,17647.387290926476,17216.963210659975,16797.03727869266,16797.03727869266,16797.03727869266]
[null,"High Voltage Growth Capex","$ 000's","Real, 30 June 2024",null,8213.1244128187045,11337.020902219971,11355.444848826864,10141.337994460653,10141.337994460653,13477.589815751138,13477.589815751138,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274]
[null,"High Voltage Repex","$ 000's","Real, 30 June 2024",null,13061.92055987911,12789.365784836955,4521.754583841881,3970.0716663564003,3521.4614507954402,4043.7765281835595,3972.9058446712006,15344.889451725383,15991.654026976128,16463.12412028998,16463.12412028998,16463.12412028998]
[null,"High Voltage Opex","$ 000's","Real, 30 June 2024",5435.1612364968269,431.36901029807717,640.38768712778506,430.67569865337492,395.35990321634102,386.38769890512179,463.55903687869392,462.14162320844673,717.16586772018263,721.49267761986744,722.52356084679832,722.52356084679832,722.52356084679832]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"High Voltage Connect Capex","$ 000's","Real, 30 June 2024",19454.172649231812,13.361232046040408,372.79606959503684,630.38817533887334,887.98028108270978,1145.5723868265463,1403.1644925703829,1660.7565983142194,2464.3911678167524,3248.4248941606866,4013.3358466913542,4778.2467992220218,5543.1577517526894]
[null,"High Voltage Growth Capex","$ 000's","Real, 30 June 2024",25573.112144337589,374.0129115407309,890.2832104807419,1407.3925072936891,1869.2132663104308,2331.0340253271725,2944.7825032722194,3558.5309812172663,3689.0449215191115,3819.5588618209567,3950.0728021228019,4080.5867424246471,4211.1006827264919]
[null,"High Voltage Repex","$ 000's","Real, 30 June 2024",24241.190531699853,594.81954654057154,1177.227372541668,1383.141043414083,1563.9319322799345,1724.2938096715416,1908.4411033087197,2089.3610562469103,2788.1434553242912,3516.3785072183505,4266.0835738645883,5015.7886405108256,5765.493707157063]
[]
[null,"Calc | Low Voltage Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Low Voltage Connect Capex","$ 000's","Real, 30 June 2024",null,27.781024151045425,747.34634263274722,0,0,0,0,0,1670.9380771948411,1630.1834899461865,1590.42291702067,1590.42291702067,1590.42291702067]
[null,"Low Voltage Growth Capex","$ 000's","Real, 30 June 2024",null,1254.3615692739675,1699.8437506847602,1702.6061898451701,1520.5661312744203,1520.5661312744203,2020.7951471723081,2020.7951471723081,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659]
[null,"Low Voltage Repex","$ 000's","Real, 30 June 2024",null,479.77828708855452,469.76705922140684,1704.35196413732,1758.1832876963999,1699.6508873253599,1850.8936681540401,1802.0494114467997,563.634171786769,587.39052512247088,604.70812499200315,604.70812499200315,604.70812499200315]
[null,"Low Voltage Opex","$ 000's","Real, 30 June 2024",722.13703422880019,44.048022012839191,72.923928813472855,85.173953849562267,81.968735474270517,80.505425464994502,96.792220383158707,95.571113965477707,66.607385298372165,66.182429450548355,65.621355124148735,65.621355124148735,65.621355124148735]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Low Voltage Connect Capex","$ 000's","Real, 30 June 2024",1097.4816188883401,1.2651046308392526,35.298094695026229,35.298094695026229,35.298094695026229,35.298094695026229,35.298094695026229,35.298094695026229,111.39001584996615,185.6260364889319,258.05142247816684,330.47680846740172,402.90219445663661]
[null,"Low Voltage Growth Capex","$ 000's","Real, 30 June 2024",3844.5536542113073,57.121674903247644,134.52991547070454,212.06395322098828,281.30816983854618,350.55238645610405,442.57625443035124,534.60012240459844,554.16904687891895,573.73797135323946,593.30689582755997,612.87582030188048,632.44474477620099]
[null,"Low Voltage Repex","$ 000's","Real, 30 June 2024",3123.8015876658546,21.848356974593894,43.240818203003109,120.85435579927494,200.91928814429778,278.31874601433611,362.60556488903234,444.66809228281477,470.33511582196877,497.08396674277162,524.62143422683903,552.15890171090643,579.69636919497384]
[]
[null,"Calc | Change in Demand"]
[]
[null,"Voltage level","Unit",null,"NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA",null,632.12188150599604,0,0,0,0,27.959812429449812,51.187378201730098,68.054331645199909,89.174195323989807,115.30726776068013,150.47424467640985,168.32254939526001,194.67949904568013]
[null,"High Voltage Demand","MVA",null,513.49386203969777,0,0,0,0,22.712695899876962,41.581228698920995,55.282822201579847,72.439197709949212,93.667971282078497,122.23528926464337,136.73406741025769,158.14470397189029]
[null,"Low Voltage Demand","MVA",null,474.99763945598255,0,0,0,0,21.009943322923391,38.46391736643568,51.138313404387191,67.008489214718111,86.64575867545318,113.07140776385017,126.48322415208645,146.28872248000812]
[]
[null,"Calc | LRMC by Voltage Level"]
[]
[null,"Voltage level","Unit","Basis",null,"Connection Capital Expenditure","Growth Capital Expenditure","Replacement Capital Expenditure","Growth Operating Expenditure","Voltage Level Component of LRMC","LRMC - Consumption - by Voltage Level"]
[null,"Subtransmission","$/kVA","Real, 30 June 2024",null,37.116488475362914,10.465267994579047,4.1704962540612565,2.4988299620237342,54.251082686026955,54.251082686026955]
[null,"High Voltage","$/kVA","Real, 30 June 2024",null,37.885891317095876,49.802176880471755,47.208335529871995,10.584666416278679,145.48107014371831,199.73215282974527]
[null,"Low Voltage","$/kVA","Real, 30 June 2024",null,2.3104991008908842,8.0938373896226015,6.57645707722582,1.5202960483253511,18.501089616064657,218.23324244580994]
[]
[null,"Calc | LRMC - Support export to the network"]
[]
[null,"Calc | Subtransmission Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Growth Capex","$ 000's","Real, 30 June 2024",null,1766.2001627528305,1677.5528792287923,2031.059831141456,1985.110983297616,1985.110983297616,2069.2864009466307,2069.2864009466307,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739]
[null,"Subtransmission Repex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtransmission Opex","$ 000's","Real, 30 June 2024",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Growth Capex","$ 000's","Real, 30 June 2024",5771.8135747133347,80.430008366108552,156.82315731739382,249.31446303449979,339.71332968697959,430.11219633945939,524.34428059009565,618.57636484073191,747.03533223109901,875.4942996214661,1003.9532670118332,1132.4122344022003,1260.8712017925673]
[null,"Subtransmission Repex","$ 000's","Real, 30 June 2024",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | High Voltage Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"High Voltage Growth Capex","$ 000's","Real, 30 June 2024",null,6535.6080503151379,7387.6660127053847,8944.4522852793179,8742.1011428849506,8742.1011428849506,9112.7957896950047,9112.7957896950047,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565]
[null,"High Voltage Repex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High Voltage Opex","$ 000's","Real, 30 June 2024",10491.096784475296,0,0,902.99999999999977,1023.3999999999999,1143.8,1264.1999999999998,1384.6,1384.6,1384.6,1384.6,1384.6,1384.6]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"High Voltage Growth Capex","$ 000's","Real, 30 June 2024",24943.304263386381,297.62142550431639,634.04424537417481,1041.3606907616563,1439.4623798497705,1837.5640689378847,2252.5466156846992,2667.5291624315137,3233.2412536374409,3798.9533448433681,4364.6654360492957,4930.377527255223,5496.0896184611502]
[null,"High Voltage Repex","$ 000's","Real, 30 June 2024",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Low Voltage Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Low Voltage Growth Capex","$ 000's","Real, 30 June 2024",null,998.16040255736857,1107.6876378859295,1341.1081669129544,1310.7681571511628,1310.7681571511628,1366.3491589175947,1366.3491589175947,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657]
[null,"Low Voltage Repex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low Voltage Opex","$ 000's","Real, 30 June 2024",4496.1843362036989,0,0,386.99999999999994,438.59999999999997,490.2,541.79999999999995,593.4,593.4,593.4,593.4,593.4,593.4]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Low Voltage Growth Capex","$ 000's","Real, 30 June 2024",3746.900900014371,45.454672251461261,95.897044447453496,156.96902448653617,216.65936767016453,276.34971085379289,338.57112641038674,400.79254196698059,485.61395768254135,570.43537339810212,655.25678911366288,740.07820482922364,824.8996205447844]
[null,"Low Voltage Repex","$ 000's","Real, 30 June 2024",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Change in Demand"]
[]
[null,"Voltage level","Unit",null,"NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA",null,2908.4977762685235,0,0,74.006661438531978,133.59585841398302,221.32562739309913,292.52799729143896,359.29056962029892,414.45921985185907,464.6981829230491,516.45164874435898,574.43648041764902,572.78842924583898]
[null,"High Voltage Demand","MVA",null,3199.3475538953753,0,0,81.407327582385165,146.95544425538139,243.45819013240896,321.78079702058278,395.21962658232871,455.90514183704488,511.16800121535414,568.09681361879495,631.88012845941387,630.06727217042283]
[null,"Low Voltage Demand","MVA",null,3490.1973315222294,0,0,88.807993726238465,160.31503009677976,265.59075287171913,351.03359674972694,431.14868354435885,497.35106382223103,557.63781950765906,619.74197849323082,689.32377650117883,687.34611509500678]
[]
[null,"Calc | LRMC by Voltage Level"]
[]
[null,"Voltage level","Unit","Basis",null,"Growth Capital Expenditure","Replacement Capital Expenditure","Growth Operating Expenditure","Voltage Level Component of LRMC","LRMC - Export - by Voltage Level"]
[null,"Subtransmission","$/kVA","Real, 30 June 2024",null,1.9844655278087651,0,0,1.9844655278087651,1.9844655278087651]
[null,"High Voltage","$/kVA","Real, 30 June 2024",null,7.7963721800141981,0,3.2791363263118534,11.075508506326052,13.059974034134818]
[null,"Low Voltage","$/kVA","Real, 30 June 2024",null,1.0735498724309041,0,1.2882321281939419,2.3617820006248458,15.421756034759664]
[]
[null,"Calc | NPV elements"]
[]
[null,"Item","Unit","Basis",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Active NPV Year (1=Yes,0=No)"]
[null,"Consumption","Number","NA",null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Export","Number","NA",null,0,0,1,1,1,1,1,1,1,1,1,1]
[null,"Discount Factor"]
[null,"Consumption","Factor","NA",1,0.96785368389615678,0.93674075343136187,0.90662798906420505,0.87748323913915549,0.849275385557964,0.82197431055460446,0.79555086453827761,0.76997683497014446,0.74522491624055753,0.72126868051462856,0.69808254951500348,0.67564176721171743]
[null,"Export","Factor","NA",1,1,1,0.96785368389615678,0.93674075343136187,0.90662798906420505,0.87748323913915549,0.849275385557964,0.82197431055460446,0.79555086453827761,0.76997683497014446,0.74522491624055753,0.72126868051462856]
[]
[null,"End"]

{"sheet":"Calc | LRMC by Tariff","index":13,"n_rows":328,"n_cols":152,"rows_kept":328,"cut":false,"hidden":false,"merged":[[1,9,1,10]]}
[]
[null,null,null,"Worksheet:",null,"Calc | LRMC by Tariff",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet calculates LRMC-based tariff components for the base year."]
[]
[]
[]
[null,"Calc | LRMC Mapped to Tariff Components (Real, 30 June 2024)"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[]
[null,"Calc | Subtransmission (Real, 30 June 2024)",null,null,"Subtransmission"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)"]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Controlled Load 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Controlled Load 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,3.6429682168967879E-2,3.6429682168967879E-2,3.6429682168967879E-2,3.6429682168967879E-2,3.6429682168967879E-2,3.6429682168967879E-2,3.6429682168967879E-2,3.6429682168967879E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1.8461771964468823,1.8461771964468823,1.8461771964468823,1.8461771964468823,1.8461771964468823,1.8461771964468823,1.8461771964468823,1.8461771964468823,0.60564444777508941,0.60564444777508941,0.60564444777508941,0.60564444777508941,0.60564444777508941,0.60564444777508941,0.60564444777508941,0.60564444777508941,0.39855416763041446,0.39855416763041446,0.39855416763041446,0.39855416763041446,0.39855416763041446,0.39855416763041446,0.39855416763041446,0.39855416763041446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV Small Business Anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.9938430121401405,2.9938430121401405,2.9938430121401405,2.9938430121401405,2.9938430121401405,2.9938430121401405,2.9938430121401405,2.9938430121401405,0.57855596905701945,0.57855596905701945,0.57855596905701945,0.57855596905701945,0.57855596905701945,0.57855596905701945,0.57855596905701945,0.57855596905701945,0.39441751330957692,0.39441751330957692,0.39441751330957692,0.39441751330957692,0.39441751330957692,0.39441751330957692,0.39441751330957692,0.39441751330957692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.1190576994184469,2.1190576994184469,2.1190576994184469,2.1190576994184469,2.1190576994184469,2.1190576994184469,2.1190576994184469,2.1190576994184469,0.6158089651972396,0.6158089651972396,0.6158089651972396,0.6158089651972396,0.6158089651972396,0.6158089651972396,0.6158089651972396,0.6158089651972396,0.41519111696031263,0.41519111696031263,0.41519111696031263,0.41519111696031263,0.41519111696031263,0.41519111696031263,0.41519111696031263,0.41519111696031263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.0397173964693494,2.0397173964693494,2.0397173964693494,2.0397173964693494,2.0397173964693494,2.0397173964693494,2.0397173964693494,2.0397173964693494,0.58426059443529565,0.58426059443529565,0.58426059443529565,0.58426059443529565,0.58426059443529565,0.58426059443529565,0.58426059443529565,0.58426059443529565,0.39714159474459765,0.39714159474459765,0.39714159474459765,0.39714159474459765,0.39714159474459765,0.39714159474459765,0.39714159474459765,0.39714159474459765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3.0994356994979961,3.0994356994979961,3.0994356994979961,3.0994356994979961,3.0994356994979961,3.0994356994979961,3.0994356994979961,3.0994356994979961,0.49515077442012201,0.49515077442012201,0.49515077442012201,0.49515077442012201,0.49515077442012201,0.49515077442012201,0.49515077442012201,0.49515077442012201,0.40089094933851543,0.40089094933851543,0.40089094933851543,0.40089094933851543,0.40089094933851543,0.40089094933851543,0.40089094933851543,0.40089094933851543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.8903765713234697,2.8903765713234697,2.8903765713234697,2.8903765713234697,2.8903765713234697,2.8903765713234697,2.8903765713234697,2.8903765713234697,0.55049136261377263,0.55049136261377263,0.55049136261377263,0.55049136261377263,0.55049136261377263,0.55049136261377263,0.55049136261377263,0.55049136261377263,0.38005369957672297,0.38005369957672297,0.38005369957672297,0.38005369957672297,0.38005369957672297,0.38005369957672297,0.38005369957672297,0.38005369957672297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNRSS2","LV Residential_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15359134200697819,0.15359134200697819,0.15359134200697819,0.15359134200697819,0.15359134200697819,0.15359134200697819,0.15359134200697819,0.15359134200697819,1.7170502870765918,1.7170502870765918,1.7170502870765918,1.7170502870765918,1.7170502870765918,1.7170502870765918,1.7170502870765918,1.7170502870765918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.0994356994979961,-3.0994356994979961,-3.0994356994979961,-3.0994356994979961,-3.0994356994979961,-3.0994356994979961,-3.0994356994979961,-3.0994356994979961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNBSS1","LV Small Business_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17371559066240366,0.17371559066240366,0.17371559066240366,0.17371559066240366,0.17371559066240366,0.17371559066240366,0.17371559066240366,0.17371559066240366,1.6454070915964776,1.6454070915964776,1.6454070915964776,1.6454070915964776,1.6454070915964776,1.6454070915964776,1.6454070915964776,1.6454070915964776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8903765713234697,-2.8903765713234697,-2.8903765713234697,-2.8903765713234697,-2.8903765713234697,-2.8903765713234697,-2.8903765713234697,-2.8903765713234697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4SB","LV Small Scale Battery","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4LS","LV Large Battery/Hybrid ","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,2.7125541343013477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7871775936933358,1.7871775936933358,1.7871775936933358,1.7871775936933358,1.7871775936933358,1.7871775936933358,1.7871775936933358,1.7871775936933358,0.86886499614340051,0.86886499614340051,0.86886499614340051,0.86886499614340051,0.86886499614340051,0.86886499614340051,0.86886499614340051,0.86886499614340051,5.6511544464611409E-2,5.6511544464611409E-2,5.6511544464611409E-2,5.6511544464611409E-2,5.6511544464611409E-2,5.6511544464611409E-2,5.6511544464611409E-2,5.6511544464611409E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","LV Residential_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","LV Small Business_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,1.0125396451915629,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.78144795485290253,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0.83317283169975864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,3.3906926678766847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND4LS","HV Battery/Hybrid","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,1.0794311237227621,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.84215638164868423,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0.89449320190382942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | High Voltage (Real, 30 June 2024)",null,null,"High Voltage"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Controlled Load 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,3.9076301408465838E-2,3.9076301408465838E-2,3.9076301408465838E-2,3.9076301408465838E-2,3.9076301408465838E-2,3.9076301408465838E-2,3.9076301408465838E-2,3.9076301408465838E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Controlled Load 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.19538150704232921,0.19538150704232921,0.19538150704232921,0.19538150704232921,0.19538150704232921,0.19538150704232921,0.19538150704232921,0.19538150704232921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4.950755282957684,4.950755282957684,4.950755282957684,4.950755282957684,4.950755282957684,4.950755282957684,4.950755282957684,4.950755282957684,1.6241114098837166,1.6241114098837166,1.6241114098837166,1.6241114098837166,1.6241114098837166,1.6241114098837166,1.6241114098837166,1.6241114098837166,1.0687728971729,1.0687728971729,1.0687728971729,1.0687728971729,1.0687728971729,1.0687728971729,1.0687728971729,1.0687728971729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV Small Business Anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,1.9538150704232919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.028364848847918,8.028364848847918,8.028364848847918,8.028364848847918,8.028364848847918,8.028364848847918,8.028364848847918,8.028364848847918,1.5514702628806694,1.5514702628806694,1.5514702628806694,1.5514702628806694,1.5514702628806694,1.5514702628806694,1.5514702628806694,1.5514702628806694,1.0576799407264277,1.0576799407264277,1.0576799407264277,1.0576799407264277,1.0576799407264277,1.0576799407264277,1.0576799407264277,1.0576799407264277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,5.6825185147334114,5.6825185147334114,5.6825185147334114,5.6825185147334114,5.6825185147334114,5.6825185147334114,5.6825185147334114,5.6825185147334114,1.6513688358898846,1.6513688358898846,1.6513688358898846,1.6513688358898846,1.6513688358898846,1.6513688358898846,1.6513688358898846,1.6513688358898846,1.1133869596506578,1.1133869596506578,1.1133869596506578,1.1133869596506578,1.1133869596506578,1.1133869596506578,1.1133869596506578,1.1133869596506578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,5.4697575594292989,5.4697575594292989,5.4697575594292989,5.4697575594292989,5.4697575594292989,5.4697575594292989,5.4697575594292989,5.4697575594292989,1.5667679300185531,1.5667679300185531,1.5667679300185531,1.5667679300185531,1.5667679300185531,1.5667679300185531,1.5667679300185531,1.5667679300185531,1.0649849061336436,1.0649849061336436,1.0649849061336436,1.0649849061336436,1.0649849061336436,1.0649849061336436,1.0649849061336436,1.0649849061336436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.3115248595904951,8.3115248595904951,8.3115248595904951,8.3115248595904951,8.3115248595904951,8.3115248595904951,8.3115248595904951,8.3115248595904951,1.3278087916148398,1.3278087916148398,1.3278087916148398,1.3278087916148398,1.3278087916148398,1.3278087916148398,1.3278087916148398,1.3278087916148398,1.0750392698746998,1.0750392698746998,1.0750392698746998,1.0750392698746998,1.0750392698746998,1.0750392698746998,1.0750392698746998,1.0750392698746998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.7509066343992714,7.7509066343992714,7.7509066343992714,7.7509066343992714,7.7509066343992714,7.7509066343992714,7.7509066343992714,7.7509066343992714,1.4762115071770263,1.4762115071770263,1.4762115071770263,1.4762115071770263,1.4762115071770263,1.4762115071770263,1.4762115071770263,1.4762115071770263,1.0191615759355466,1.0191615759355466,1.0191615759355466,1.0191615759355466,1.0191615759355466,1.0191615759355466,1.0191615759355466,1.0191615759355466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNRSS2","LV Residential_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41187441233758382,0.41187441233758382,0.41187441233758382,0.41187441233758382,0.41187441233758382,0.41187441233758382,0.41187441233758382,0.41187441233758382,4.6044853095405598,4.6044853095405598,4.6044853095405598,4.6044853095405598,4.6044853095405598,4.6044853095405598,4.6044853095405598,4.6044853095405598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3115248595904951,-8.3115248595904951,-8.3115248595904951,-8.3115248595904951,-8.3115248595904951,-8.3115248595904951,-8.3115248595904951,-8.3115248595904951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483]
[null,"BLNBSS1","LV Small Business_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46584010454640773,0.46584010454640773,0.46584010454640773,0.46584010454640773,0.46584010454640773,0.46584010454640773,0.46584010454640773,0.46584010454640773,4.4123651115477713,4.4123651115477713,4.4123651115477713,4.4123651115477713,4.4123651115477713,4.4123651115477713,4.4123651115477713,4.4123651115477713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.7509066343992714,-7.7509066343992714,-7.7509066343992714,-7.7509066343992714,-7.7509066343992714,-7.7509066343992714,-7.7509066343992714,-7.7509066343992714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483,0.60687717842882483]
[null,"BLND4SB","LV Small Scale Battery","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4LS","LV Large Battery/Hybrid ","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,7.2740535071859149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3202730515978653,3.3202730515978653,3.3202730515978653,3.3202730515978653,3.3202730515978653,3.3202730515978653,3.3202730515978653,3.3202730515978653,3.3306868719374303,3.3306868719374303,3.3306868719374303,3.3306868719374303,3.3306868719374303,3.3306868719374303,3.3306868719374303,3.3306868719374303,0.62309358365061884,0.62309358365061884,0.62309358365061884,0.62309358365061884,0.62309358365061884,0.62309358365061884,0.62309358365061884,0.62309358365061884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","LV Residential_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","LV Small Business_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.7152518226765223,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.0955505236930789,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,2.2342572566127306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,9.0925668839823945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND4LS","HV Battery/Hybrid","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.894629696783372,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.2583477704891637,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,2.3986955062699109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1844555226904552,4.1844555226904552,4.1844555226904552,4.1844555226904552,4.1844555226904552,4.1844555226904552,4.1844555226904552,4.1844555226904552,3.2482892259883496,3.2482892259883496,3.2482892259883496,3.2482892259883496,3.2482892259883496,3.2482892259883496,3.2482892259883496,3.2482892259883496,3.449551147737651,3.449551147737651,3.449551147737651,3.449551147737651,3.449551147737651,3.449551147737651,3.449551147737651,3.449551147737651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Low Voltage (Real, 30 June 2024)",null,null,"Low Voltage"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Controlled Load 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,1.2423509008907237E-2,1.2423509008907237E-2,1.2423509008907237E-2,1.2423509008907237E-2,1.2423509008907237E-2,1.2423509008907237E-2,1.2423509008907237E-2,1.2423509008907237E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Controlled Load 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,3.7270527026721706E-2,3.7270527026721706E-2,3.7270527026721706E-2,3.7270527026721706E-2,3.7270527026721706E-2,3.7270527026721706E-2,3.7270527026721706E-2,3.7270527026721706E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.86370173811145301,0.86370173811145301,0.86370173811145301,0.86370173811145301,0.86370173811145301,0.86370173811145301,0.86370173811145301,0.86370173811145301,0.12679481145465751,0.12679481145465751,0.12679481145465751,0.12679481145465751,0.12679481145465751,0.12679481145465751,0.12679481145465751,0.12679481145465751,0.14899588663241761,0.14899588663241761,0.14899588663241761,0.14899588663241761,0.14899588663241761,0.14899588663241761,0.14899588663241761,0.14899588663241761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV Small Business Anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0.24847018017814473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4.4705939143125555E-3,4.4705939143125555E-3,4.4705939143125555E-3,4.4705939143125555E-3,4.4705939143125555E-3,4.4705939143125555E-3,4.4705939143125555E-3,4.4705939143125555E-3,0.66365780554522869,0.66365780554522869,0.66365780554522869,0.66365780554522869,0.66365780554522869,0.66365780554522869,0.66365780554522869,0.66365780554522869,2.1090403663841632E-2,2.1090403663841632E-2,2.1090403663841632E-2,2.1090403663841632E-2,2.1090403663841632E-2,2.1090403663841632E-2,2.1090403663841632E-2,2.1090403663841632E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.9092673391917371E-2,8.9092673391917371E-2,8.9092673391917371E-2,8.9092673391917371E-2,8.9092673391917371E-2,8.9092673391917371E-2,8.9092673391917371E-2,8.9092673391917371E-2,0.35598722806147448,0.35598722806147448,0.35598722806147448,0.35598722806147448,0.35598722806147448,0.35598722806147448,0.35598722806147448,0.35598722806147448,0.23358261522453122,0.23358261522453122,0.23358261522453122,0.23358261522453122,0.23358261522453122,0.23358261522453122,0.23358261522453122,0.23358261522453122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.25071204348706433,0.25071204348706433,0.25071204348706433,0.25071204348706433,0.25071204348706433,0.25071204348706433,0.25071204348706433,0.25071204348706433,0.5841209901849499,0.5841209901849499,0.5841209901849499,0.5841209901849499,0.5841209901849499,0.5841209901849499,0.5841209901849499,0.5841209901849499,6.8304227849072974E-2,6.8304227849072974E-2,6.8304227849072974E-2,6.8304227849072974E-2,6.8304227849072974E-2,6.8304227849072974E-2,6.8304227849072974E-2,6.8304227849072974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1.7812694649371483,1.7812694649371483,1.7812694649371483,1.7812694649371483,1.7812694649371483,1.7812694649371483,1.7812694649371483,1.7812694649371483,0.10339197723973589,0.10339197723973589,0.10339197723973589,0.10339197723973589,0.10339197723973589,0.10339197723973589,0.10339197723973589,0.10339197723973589,9.5601980806912831E-2,9.5601980806912831E-2,9.5601980806912831E-2,9.5601980806912831E-2,9.5601980806912831E-2,9.5601980806912831E-2,9.5601980806912831E-2,9.5601980806912831E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.11775352191462761,0.11775352191462761,0.11775352191462761,0.11775352191462761,0.11775352191462761,0.11775352191462761,0.11775352191462761,0.11775352191462761,0.53217167598991688,0.53217167598991688,0.53217167598991688,0.53217167598991688,0.53217167598991688,0.53217167598991688,0.53217167598991688,0.53217167598991688,8.7320041600534609E-2,8.7320041600534609E-2,8.7320041600534609E-2,8.7320041600534609E-2,8.7320041600534609E-2,8.7320041600534609E-2,8.7320041600534609E-2,8.7320041600534609E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNRSS2","LV Residential_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5348146060563679E-2,1.5348146060563679E-2,1.5348146060563679E-2,1.5348146060563679E-2,1.5348146060563679E-2,1.5348146060563679E-2,1.5348146060563679E-2,1.5348146060563679E-2,0.71471424841330677,0.71471424841330677,0.71471424841330677,0.71471424841330677,0.71471424841330677,0.71471424841330677,0.71471424841330677,0.71471424841330677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7812694649371483,-1.7812694649371483,-1.7812694649371483,-1.7812694649371483,-1.7812694649371483,-1.7812694649371483,-1.7812694649371483,-1.7812694649371483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525]
[null,"BLNBSS1","LV Small Business_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18587655203425452,0.18587655203425452,0.18587655203425452,0.18587655203425452,0.18587655203425452,0.18587655203425452,0.18587655203425452,0.18587655203425452,0.37365743646592503,0.37365743646592503,0.37365743646592503,0.37365743646592503,0.37365743646592503,0.37365743646592503,0.37365743646592503,0.37365743646592503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.11775352191462761,-0.11775352191462761,-0.11775352191462761,-0.11775352191462761,-0.11775352191462761,-0.11775352191462761,-0.11775352191462761,-0.11775352191462761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525,0.12941271236300525]
[null,"BLND4SB","LV Small Scale Battery","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4LS","LV Large Battery/Hybrid ","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0.92505448080323294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45721316259820571,0.45721316259820571,0.45721316259820571,0.45721316259820571,0.45721316259820571,0.45721316259820571,0.45721316259820571,0.45721316259820571,0.46004535319971424,0.46004535319971424,0.46004535319971424,0.46004535319971424,0.46004535319971424,0.46004535319971424,0.46004535319971424,0.46004535319971424,7.7232803787065018E-3,7.7232803787065018E-3,7.7232803787065018E-3,7.7232803787065018E-3,7.7232803787065018E-3,7.7232803787065018E-3,7.7232803787065018E-3,7.7232803787065018E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","LV Residential_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","LV Small Business_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0.19681516671873714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,3.8431868035515813E-2,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.7460005070140926,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0.14062210575362424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,1.1563181010040411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND4LS","HV Battery/Hybrid","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,5.8167036536895624E-2,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,1.0583795163269223,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,3.9771548140222969E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21896847251552862,0.21896847251552862,0.21896847251552862,0.21896847251552862,0.21896847251552862,0.21896847251552862,0.21896847251552862,0.21896847251552862,0.56114179568992995,0.56114179568992995,0.56114179568992995,0.56114179568992995,0.56114179568992995,0.56114179568992995,0.56114179568992995,0.56114179568992995,0.40670324973279609,0.40670324973279609,0.40670324973279609,0.40670324973279609,0.40670324973279609,0.40670324973279609,0.40670324973279609,0.40670324973279609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Total LRMC allocated to Tariffs (Real, 30 June 2024)"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Controlled Load 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,5.1499810417373074E-2,5.1499810417373074E-2,5.1499810417373074E-2,5.1499810417373074E-2,5.1499810417373074E-2,5.1499810417373074E-2,5.1499810417373074E-2,5.1499810417373074E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Controlled Load 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.2690817162380188,0.2690817162380188,0.2690817162380188,0.2690817162380188,0.2690817162380188,0.2690817162380188,0.2690817162380188,0.2690817162380188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.6606342175160185,7.6606342175160185,7.6606342175160185,7.6606342175160185,7.6606342175160185,7.6606342175160185,7.6606342175160185,7.6606342175160185,2.3565506691134637,2.3565506691134637,2.3565506691134637,2.3565506691134637,2.3565506691134637,2.3565506691134637,2.3565506691134637,2.3565506691134637,1.6163229514357322,1.6163229514357322,1.6163229514357322,1.6163229514357322,1.6163229514357322,1.6163229514357322,1.6163229514357322,1.6163229514357322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV Small Business Anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,2.9308788939807942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,11.02667845490237,11.02667845490237,11.02667845490237,11.02667845490237,11.02667845490237,11.02667845490237,11.02667845490237,11.02667845490237,2.793684037482917,2.793684037482917,2.793684037482917,2.793684037482917,2.793684037482917,2.793684037482917,2.793684037482917,2.793684037482917,1.4731878576998463,1.4731878576998463,1.4731878576998463,1.4731878576998463,1.4731878576998463,1.4731878576998463,1.4731878576998463,1.4731878576998463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.8906688875437752,7.8906688875437752,7.8906688875437752,7.8906688875437752,7.8906688875437752,7.8906688875437752,7.8906688875437752,7.8906688875437752,2.6231650291485984,2.6231650291485984,2.6231650291485984,2.6231650291485984,2.6231650291485984,2.6231650291485984,2.6231650291485984,2.6231650291485984,1.7621606918355017,1.7621606918355017,1.7621606918355017,1.7621606918355017,1.7621606918355017,1.7621606918355017,1.7621606918355017,1.7621606918355017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.7601869993857129,7.7601869993857129,7.7601869993857129,7.7601869993857129,7.7601869993857129,7.7601869993857129,7.7601869993857129,7.7601869993857129,2.7351495146387985,2.7351495146387985,2.7351495146387985,2.7351495146387985,2.7351495146387985,2.7351495146387985,2.7351495146387985,2.7351495146387985,1.530430728727314,1.530430728727314,1.530430728727314,1.530430728727314,1.530430728727314,1.530430728727314,1.530430728727314,1.530430728727314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,13.192230024025639,13.192230024025639,13.192230024025639,13.192230024025639,13.192230024025639,13.192230024025639,13.192230024025639,13.192230024025639,1.9263515432746976,1.9263515432746976,1.9263515432746976,1.9263515432746976,1.9263515432746976,1.9263515432746976,1.9263515432746976,1.9263515432746976,1.5715322000201279,1.5715322000201279,1.5715322000201279,1.5715322000201279,1.5715322000201279,1.5715322000201279,1.5715322000201279,1.5715322000201279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,10.759036727637369,10.759036727637369,10.759036727637369,10.759036727637369,10.759036727637369,10.759036727637369,10.759036727637369,10.759036727637369,2.5588745457807156,2.5588745457807156,2.5588745457807156,2.5588745457807156,2.5588745457807156,2.5588745457807156,2.5588745457807156,2.5588745457807156,1.4865353171128042,1.4865353171128042,1.4865353171128042,1.4865353171128042,1.4865353171128042,1.4865353171128042,1.4865353171128042,1.4865353171128042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNRSS2","LV Residential_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5808139004051257,0.5808139004051257,0.5808139004051257,0.5808139004051257,0.5808139004051257,0.5808139004051257,0.5808139004051257,0.5808139004051257,7.0362498450304578,7.0362498450304578,7.0362498450304578,7.0362498450304578,7.0362498450304578,7.0362498450304578,7.0362498450304578,7.0362498450304578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13.192230024025639,-13.192230024025639,-13.192230024025639,-13.192230024025639,-13.192230024025639,-13.192230024025639,-13.192230024025639,-13.192230024025639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005]
[null,"BLNBSS1","LV Small Business_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82543224724306596,0.82543224724306596,0.82543224724306596,0.82543224724306596,0.82543224724306596,0.82543224724306596,0.82543224724306596,0.82543224724306596,6.4314296396101742,6.4314296396101742,6.4314296396101742,6.4314296396101742,6.4314296396101742,6.4314296396101742,6.4314296396101742,6.4314296396101742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.759036727637369,-10.759036727637369,-10.759036727637369,-10.759036727637369,-10.759036727637369,-10.759036727637369,-10.759036727637369,-10.759036727637369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005,0.73628989079183005]
[null,"BLND4SB","LV Small Scale Battery","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4LS","LV Large Battery/Hybrid ","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,10.911662122290496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5646638078894064,5.5646638078894064,5.5646638078894064,5.5646638078894064,5.5646638078894064,5.5646638078894064,5.5646638078894064,5.5646638078894064,4.6595972212805448,4.6595972212805448,4.6595972212805448,4.6595972212805448,4.6595972212805448,4.6595972212805448,4.6595972212805448,4.6595972212805448,0.68732840849393673,0.68732840849393673,0.68732840849393673,0.68732840849393673,0.68732840849393673,0.68732840849393673,0.68732840849393673,0.68732840849393673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","LV Residential_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","LV Small Business_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,1.1197742089125748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.7662233359036015,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.6229989855600739,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,3.2080521940661133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,12.48325955185908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND4LS","HV Battery/Hybrid","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0.92295904219383773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.9740608205061339,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.100504152137848,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,3.2931887081737403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.560417739113559,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2113136589738891,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,1.2863658781222886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0.7285936433793575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Forecast LRMC Recovery by Component and Year"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ($ dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)",null,null,null,null,null,null,null,277088318.54918325,276010012.32378459,271857768.15881026,281889278.06770277,285234608.46539056,289535729.55909806,292945172.71279395,290372308.97592473]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,80823637.221029565,74377625.054929718,67898431.924438149,52634561.209264912,46290844.387090959,39904963.970219977,33361063.9885149,26844183.673479807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80823637.221029565,74377625.054929718,67898431.924438149,52634561.209264912,46290844.387090959,39904963.970219977,33361063.9885149,26844183.673479807]
[null,"BLNC1AU","LV Controlled Load 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,372408.48180005886,365687.15801080386,359019.62993921817,355028.08566043497,349248.74745715671,343005.9656805055,336763.23862423789,330984.06458211067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,372408.48180005886,365687.15801080386,359019.62993921817,355028.08566043497,349248.74745715671,343005.9656805055,336763.23862423789,330984.06458211067]
[null,"BLNC2AU","LV Controlled Load 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,599552.9210626795,591293.98652336944,583087.2469300935,578593.90214847855,571019.08267618774,563443.9892275898,555868.62180268439,548292.98040146893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,599552.9210626795,591293.98652336944,583087.2469300935,578593.90214847855,571019.08267618774,563443.9892275898,555868.62180268439,548292.98040146893]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2460795.8428245676,2483364.3680179291,2579877.5994484494,2276205.0546348938,2376463.0116009573,2414434.6892110747,2433006.4925752347,2415292.0825232677,1455736.619688598,1552607.3627220751,1069980.1295563732,1327309.8145560431,1383169.8204972774,1437010.3099247226,1472984.5046346879,1484410.6479955364,939965.27512214181,997189.20709416841,1446741.4893990261,1423021.6716204663,1455223.6398534288,1491941.2721729153,1497805.6522076959,1487410.8208613829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4856497.737635307,5033160.9378341725,5096599.2184038488,5026536.5408114027,5214856.4719516635,5343386.2713087127,5403796.6494176183,5387113.5513801873]
[null,"BLNN1AU","LV Small Business Anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,20030991.888929781,18334179.916780159,16710836.988730712,13321383.704346569,11996371.175352206,10650992.193258926,9182179.2137171887,7712079.9189877976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20030991.888929781,18334179.916780159,16710836.988730712,13321383.704346569,11996371.175352206,10650992.193258926,9182179.2137171887,7712079.9189877976]
[null,"BLNT1AO","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2774489.4718659013,2766490.079905869,2532931.4590798402,2306200.0504120393,2211890.7787257838,2159626.5445118207,2036224.3356263824,1789654.8598233748,2732537.6869226671,2701318.1242352538,2485884.4103210215,1753356.9898452275,1719105.356490456,1654280.9179349903,1539133.7272119222,1398310.4442908363,1264184.4120224216,1248040.5035744412,1424278.3486407753,1173655.934836955,1171175.1173175946,1144457.0675781295,1084556.1890368063,989772.52579740935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6771211.5708109904,6715848.7077155644,6443094.218041637,5233212.9750942215,5102171.2525338344,4958364.5300249401,4659914.2518751109,4177737.8299116208]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,20215.256289798632,20215.256289798632,0,0,0,0,0,0,12003.740895933523,12003.740895933523,0,0,0,0,0,0,11877.996955421597,11877.996955421597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44096.994141153751,44096.994141153751,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4209207.8462226251,4222064.3653887268,3054151.6533413087,3585305.8733028574,3563522.4317735946,3504967.5920685441,3320555.561152901,3118789.1299001109,2773497.8209524946,2759033.3808199773,2032196.0151462995,1917842.6591773669,1903085.7857107709,1881864.9690563076,1805466.5412862739,1699242.1955317915,1957594.1395413834,1944568.1457831715,1413727.5616610113,1915789.6341891408,1926807.1257867236,1922030.4251708637,1851646.1916894279,1764226.9988819112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8940299.8067165036,8925665.8919918761,6500075.23014862,7418938.166669365,7393415.3432710888,7308862.9862957159,6977668.2941286024,6582258.3243138129]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,14067120.100857722,16561519.813422099,21485916.595638458,23477270.833387788,23266495.34379556,23020083.95587606,23016825.6904791,0,6536568.4157298468,7899348.5116235726,6601710.3680168567,9090609.3965575714,9276290.1744199935,9427403.4119901843,9648997.9262189604,0,5129698.6878012195,5941527.3669376429,8877519.3260033112,9861830.0810273699,9778730.9983987473,9672631.795091439,9637071.0567958131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25733387.20438879,30402395.691983312,36965146.289658628,42429710.310972735,42321516.516614303,42120119.162957683,42302894.673493877,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3572051.6371484874,4540214.7510557855,5486102.3344370918,5727855.298334511,5675033.9860570058,6031003.7299318397,6324304.69332032,0,3826041.7882520221,4821082.4543539593,5447718.0764064668,4542271.2803144883,4405033.4506219989,4646889.3660204811,4897350.8287516078,0,2081102.6901866263,2618846.0197606124,3491199.3510214728,3639708.7996017444,3571592.8964484818,3752942.7109265081,3915907.1733250082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9479196.1155871358,11980143.225170357,14425019.761865031,13909835.378250744,13651660.333127487,14430835.806878829,15137562.695396936,0]
[null,"BLNRSS2","LV Residential_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1234837.4470606989,2016907.8447518314,2878988.0888967989,3734377.8770082556,9339273.1818865687,0,0,0,8984623.3255169671,14674933.377271241,20947391.576890044,27171170.310656801,67952143.719875798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-177461.5144430153,-348073.55765812402,-505185.25285747362,-653888.78493604937,-2526479.8052025922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90077.249125542745,130735.86566690139,169218.55074936405,653822.57806383795,0,0,0,10041999.25813465,16433844.913490489,23451930.278596271,30420877.953478374,75418759.674623609]
[null,"BLNBSS1","LV Small Business_Sun Soaker","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1505295.7615669949,2214614.7848078497,2806647.8099283944,3391880.5628254977,6397027.871917258,0,0,0,7378694.6457551401,10855651.541901041,13757693.136716735,16626400.995049603,31357103.708394058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14525.033875762438,-25852.251373753483,-36198.666530428811,-46480.886519473723,-168652.28706091573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8203.2751344297976,11486.335048948935,14749.024953337817,53515.691643634826,0,0,0,8869465.3734463733,13052617.350469567,16539628.61516365,19986549.696308967,37638994.98489403]
[null,"BLND4SB","LV Small Scale Battery","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3102.8740293591295,3102.8740293591295,3102.8740293591295,3102.8740293591295,3102.8740293591295,0,0,0,6448.9381942969312,6448.9381942969312,6448.9381942969312,6448.9381942969312,6448.9381942969312,0,0,0,7506.842134114705,7506.842134114705,7506.842134114705,7506.842134114705,7506.842134114705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,465.74358335880601,465.74358335880601,465.74358335880601,465.74358335880601,465.74358335880601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17524.397941129573,17524.397941129573,17524.397941129573,17524.397941129573,17524.397941129573]
[null,"BLND4LS","LV Large Battery/Hybrid ","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54300.295513784768,54300.295513784768,54300.295513784768,54300.295513784768,54300.295513784768,0,0,0,112856.4184001963,112856.4184001963,112856.4184001963,112856.4184001963,112856.4184001963,0,0,0,131369.73734700732,131369.73734700732,131369.73734700732,131369.73734700732,131369.73734700732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8150.5127087791052,8150.5127087791052,8150.5127087791052,8150.5127087791052,8150.5127087791052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,306676.9639697675,306676.9639697675,306676.9639697675,306676.9639697675,306676.9639697675]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1479987.6720156115,1129556.6290818425,787282.1946987526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1479987.6720156115,1129556.6290818425,787282.1946987526,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31884.465028307983,24188.434254844284,16435.428511410722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31884.465028307983,24188.434254844284,16435.428511410722,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,777805.84739856992,481574.47587957641,228022.15710366395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,777805.84739856992,481574.47587957641,228022.15710366395,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19313665.271041069,19381790.54959996,19443242.157964107,19762038.126185872,19774684.361021053,19861770.622575618,19904196.661360953,19952608.96539437,22519326.082999904,22598747.850097179,22668673.634971336,23061456.291998081,23102926.197012186,23221272.62803996,23282325.070933364,23353409.772501592,18203839.272192039,18268082.79163634,18326580.847490683,18605622.721674405,18641395.407621581,18746111.647617411,18811920.640367843,18890436.607585166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,181566.37668863533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60036830.626233011,60248621.19133348,60438496.640426129,61429117.139858358,61519005.96565482,61829154.898232996,61998442.372662164,62378021.722169764]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83393.323506981644,56352.142303176406,38115.362134698546,0,0,0,0,0,189509.55895109865,126146.66106013018,94335.238031846005,0,0,0,0,0,54399.626865333979,27071.311719700709,16522.116890974394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327302.5093234143,209570.11508300732,148972.71705751895,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43861.703775138019,42243.617423581491,44155.451211966916,50451.992800713415,59505.399979825146,73844.122801390244,93802.423259330186,120870.43676137752,0,0,0,0,0,0,0,0,36125.61190942378,34227.945680819794,32094.971454896287,29863.510971657906,27462.304652206487,25042.79939617838,22595.567703160883,20303.832567540645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,549.23627526281996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79987.315684561792,76471.563104401284,76250.422666863204,80315.503772371318,86967.704632031629,98886.922197568623,116397.99096249107,141723.50560418097]
[null,"BLND1AR","LV Residential_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4835.0561508018673,7234.2610956601593,106994.92890421329,106994.92890421329,106994.92890421329,106994.92890421329,106994.92890421329,106994.92890421329,5402.5388224907119,8080.5226381425382,0,13437.425932421125,16116.058089253904,18793.645581384622,21470.040999697918,24145.918778300347,16711.614455670526,24999.24937699669,0,41550.863828409478,49830.001434389596,58111.400681251122,66395.013998491777,74680.309028699688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7189.661248829726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26949.209428963106,40314.033110799384,106994.92890421329,161983.21866504388,172940.98842785679,183899.97516684904,194859.98390240298,213010.81796004309]
[null,"BLND1AB","LV Small Business_Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,682301.03567516559,843474.72217703925,1402715.6680667459,1170006.8697168578,1340254.996391552,1514260.1596886981,1684083.9409883383,1856092.6197903149,1028489.1903620653,1271584.3837335396,0,1779511.9081658311,2040667.8792778575,2304578.8226936292,2559441.4425552213,2815309.6357649048,650880.78151951055,805135.8728303255,0,1114919.7030736001,1276202.2925595639,1440950.7930941856,1601640.9272964604,1763988.4951790639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143793.22497659456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2361671.0075567411,2920194.9787409045,1402715.6680667459,4064438.480956289,4657125.1682289736,5259789.7754765134,5845166.31084002,6579183.9757108781]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3120989.2045270032,3131989.5194684835,3145919.9975874131,3164013.8823070796,3185787.4437003951,3207596.9899856867,3215073.7570457901,3223309.7633456583,4672322.6050749654,4688819.5246733315,4709737.4283157019,4737175.9410054497,4770367.0494829649,4804053.1214526743,4816846.8181341039,4831389.8450060003,3258131.2472145311,3269631.5560345165,3284263.7380876159,3304014.9782475769,3328152.7452873276,3353451.5314191715,3365211.0711117885,3379168.7088315892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11051443.0568165,11090440.600176331,11139921.163990732,11205204.801560106,11284307.238470687,11365101.642857533,11397131.646291682,11433868.317183249]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,667056.66087978845,609129.14307368419,549639.54257696494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,667056.66087978845,609129.14307368419,549639.54257696494,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98679.060728093347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98679.060728093347,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6888057.8136748299,6757607.7266578674,6583652.8330872534,6844430.9196201395,6654316.7596656019,6473457.138167032,6272055.9534705384,6080460.776204383,6821181.3911585528,6839894.0466944501,6811132.493847494,7190616.3554291669,7147289.0977117894,7108234.6602428388,7041383.7803626871,6979885.6724253064,6797163.7833345095,6828708.4807306724,6812979.8514317824,7157454.4726186423,7127912.5538843097,7104046.8088139836,7054821.564186831,7013282.4419103339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20506402.988167893,20426210.254082989,20207765.178366531,21192501.74766795,20929518.4112617,20685738.607223853,20368261.298020057,20073628.890540022]
[null,"BHND4LS","HV Battery/Hybrid","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327410.48555166548,327410.48555166548,327410.48555166548,327410.48555166548,327410.48555166548,0,0,0,551889.73908053699,551889.73908053699,551889.73908053699,551889.73908053699,551889.73908053699,0,0,0,770606.15771265526,770606.15771265526,770606.15771265526,770606.15771265526,770606.15771265526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38779.895564913437,38779.895564913437,38779.895564913437,38779.895564913437,38779.895564913437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1688686.2779097713,1688686.2779097713,1688686.2779097713,1688686.2779097713,1688686.2779097713]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380646.27188529779,331535.22418079496,292872.89229653619,0,0,0,0,0,366153.27454820077,329005.56322965649,298681.93760043802,0,0,0,0,0,315430.5032053949,274733.60523329675,242695.25440184397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1062230.0496388935,935274.3926437482,834250.08429881814,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1280951.4057270165,1290026.1076594912,1154387.1705809266,1333848.9110690688,1365713.4404152655,1402737.5144087304,1436623.7190076502,1472718.658997087,1058830.8763279114,1074302.8348956946,977433.45540405484,1125295.1739815488,1158940.7024317533,1196858.2395916199,1232173.1835829378,1269565.1720643593,1106079.365138245,1115538.7505321291,1005885.9375288317,1156230.4709666185,1185095.3387159456,1218374.7158520934,1248912.9876407171,1281384.1850535434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3445861.6471931729,3479867.6930873152,3137706.5635138135,3615374.5560172359,3709749.4815629646,3817970.4698524438,3917709.8902313048,4023668.0161149893]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc | Proposed Residual","index":14,"n_rows":333,"n_cols":149,"rows_kept":333,"cut":false,"hidden":false,"merged":[[3,3,4,12],[1,9,1,10]]}
[]
[null,null,null,"Worksheet:",null,"Calc | Proposed Residual",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet calculates the implied residual cost allocation. The implied residual cost allocation is the difference between the proposed tariffs and the LRMC estimates for that year. Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[]
[]
[]
[null,"Calc | Residual Cost Allocation - Difference between proposed tariffs and LRMC estimates (Nominal Dollars)"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[]
[null,"Calc | LRMC by Tariff Component in Nominal Dollars Per Billed Quantity"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)"]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,null,null,null,null,null,null,null,null,2.6681445642258255,2.8290336814486428,2.9308788939807942,3.0129370881344744,3.0972927321219204,3.1840101495099993,3.2731554647846641,3.3647966537727476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Controlled Load 1",null,null,null,null,null,null,null,null,null,null,4.6883185622570094E-2,4.9710241715611073E-2,5.1499810417373074E-2,5.2941692390314883E-2,5.4423943902620918E-2,5.5947695213035706E-2,5.7514108225074773E-2,5.9124377373009039E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Controlled Load 2",null,null,null,null,null,null,null,null,null,null,0.24496028136389131,0.25973138633013398,0.2690817162380188,0.27661541534773354,0.28436004154335076,0.29232150032161502,0.3005058625202543,0.30891936894716565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,6.9739079250135898,7.3944345728919094,7.6606342175160185,7.8751152086113043,8.0956011980180929,8.3222603125458345,8.5552653861866652,8.7947940919062155,2.145301148754672,2.2746628080245785,2.3565506691134637,2.4225289300154187,2.4903544378145872,2.5600789113809821,2.6317555175997782,2.7054389119125686,1.4714300566166456,1.5601572890306294,1.6163229514357322,1.6615764563950648,1.7080969604459373,1.7559199367898048,1.8050818518001217,1.855620192828985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV Small Business Anytime",null,null,null,null,null,null,null,null,null,null,2.6681445642258255,2.8290336814486428,2.9308788939807942,3.0129370881344744,3.0972927321219204,3.1840101495099993,3.2731554647846641,3.3647966537727476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV Small Business ToU",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,10.038208075173568,10.643512022106535,11.02667845490237,11.335401317310929,11.652767744158547,11.979019736331162,12.314406070209845,12.659182487369838,2.5432483389480329,2.6966062137865991,2.793684037482917,2.8719010759359951,2.9523080202704421,3.034966183057842,3.1199385934875874,3.2072900454284201,1.3411260979352806,1.4219960016407782,1.4731878576998463,1.5144338933174375,1.5568347276562347,1.6004226925528982,1.6452310250647504,1.6912938928139718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.18332147522153,7.6164757601773889,7.8906688875437752,8.1115903459179997,8.3386971215911476,8.57216238990965,8.8121641747506061,9.0588854842700322,2.3880152564352173,2.5320125763982611,2.6231650291485984,2.6966079085869428,2.7721070279035485,2.8497199573144703,2.9295058788758062,3.0115256316116947,1.6041943871748812,1.7009273087215266,1.7621606918355017,1.8114973343278233,1.8622152948257573,1.9143532472101408,1.9679509481458271,2.02304926739727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.0645364441054888,7.4905279916850507,7.7601869993857129,7.9774552504800313,8.2008065370652883,8.4304111708211611,8.666444231781588,8.9090857018382597,2.4899610573524558,2.6401057091108093,2.7351495146387985,2.8117277145680126,2.8904499364868883,2.9713762083184698,3.0545682386362603,3.14008946371876,1.3932375159424482,1.4772497381537779,1.530430728727314,1.5732794394449692,1.6173278202788224,1.6626094593663834,1.7091588852394968,1.7570115931533263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,12.00963195746818,12.733812764503512,13.192230024025639,13.561583590580272,13.941278248586327,14.331603525970673,14.732857056808434,15.145344808277406,1.7536665911143905,1.8594126865585883,1.9263515432746976,1.9802851702392625,2.0357288207131439,2.0927247720495816,2.1513164852751729,2.2115486382301355,1.4306545062646434,1.5169229729924014,1.5715322000201279,1.6155316619743061,1.660763012560631,1.7072607419645416,1.7550603060211791,1.804198153251467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,9.7945586970881404,10.385170586522557,10.759036727637369,11.060266207475722,11.369929453442097,11.688262592528913,12.015508362767559,12.351916298323019,2.32948799893517,2.469956125270961,2.5588745457807156,2.6305174323987255,2.7041661630357101,2.7798768969339669,2.8577073656716601,2.9377169171847854,1.3532770439713135,1.4348796497227838,1.4865353171128042,1.5281550523800862,1.570940049140841,1.6149229321664527,1.6601372396504974,1.7066174487825667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52874769215997874,0.5606311779972255,0.5808139004051257,0.59707541837657163,0.61379222325928318,0.63097706209027982,0.64864303879571716,0.66680362418300299,6.4054955716897135,6.7917469546626039,7.0362498450304578,7.2332494402996765,7.4357645930591749,7.6439497268466612,7.8579635887209092,8.0779693703108855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12.00963195746818,-12.733812764503512,-13.192230024025639,-13.561583590580272,-13.941278248586327,-14.331603525970673,-14.732857056808434,-15.145344808277406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75143758690997142,0.79674927340064283,0.82543224724306596,0.84854254352452807,0.87229987751986771,0.89672236486888812,0.92182862840965674,0.94763781237894706,5.8548935844359029,6.2079436675773882,6.4314296396101742,6.6114955929106394,6.7966029987892869,6.9868930068839683,7.18251071871346,7.3836052983214779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.7945586970881404,-10.385170586522557,-10.759036727637369,-11.060266207475722,-11.369929453442097,-11.688262592528913,-12.015508362767559,-12.351916298323019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67028626595429752,0.71070452779134174,0.73628989079183005,0.75690439620045369,0.77809606264110676,0.79988104935944115,0.822275968024619,0.84529789539618094]
[null,"BLND4SB","LV Small Scale Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4286057816954272,3.6353507103316614,3.7662233359036015,3.8716693460947424,3.9800676137792812,4.0915007957053628,4.2060538628291688,4.3238141651076756,3.2982205676837961,3.4971032679151293,3.6229989855600739,3.7244350274198177,3.8287110564363838,3.9359065860342226,4.0461033558396355,4.159385394009556,2.9204710712984934,3.0965754768977924,3.2080521940661133,3.2978706339670087,3.3902037935975748,3.4851220796062212,3.5826978698734111,3.6830055687018488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4LS","LV Large Battery/Hybrid ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4286057816954272,3.6353507103316614,3.7662233359036015,3.8716693460947424,3.9800676137792812,4.0915007957053628,4.2060538628291688,4.3238141651076756,3.2982205676837961,3.4971032679151293,3.6229989855600739,3.7244350274198177,3.8287110564363838,3.9359065860342226,4.0461033558396355,4.159385394009556,2.9204710712984934,3.0965754768977924,3.2080521940661133,3.2978706339670087,3.3902037935975748,3.4851220796062212,3.5826978698734111,3.6830055687018488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9335022126127477,10.532492396033296,10.911662122290496,11.217164779124648,11.531220841689908,11.854069786625725,12.185957795393303,12.527137941995939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9335022126127477,10.532492396033296,10.911662122290496,11.217164779124648,11.531220841689908,11.854069786625725,12.185957795393303,12.527137941995939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9335022126127477,10.532492396033296,10.911662122290496,11.217164779124648,11.531220841689908,11.854069786625725,12.185957795393303,12.527137941995939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9335022126127477,10.532492396033296,10.911662122290496,11.217164779124648,11.531220841689908,11.854069786625725,12.185957795393303,12.527137941995939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4286057816954272,3.6353507103316614,3.7662233359036015,3.8716693460947424,3.9800676137792812,4.0915007957053628,4.2060538628291688,4.3238141651076756,3.2982205676837961,3.4971032679151293,3.6229989855600739,3.7244350274198177,3.8287110564363838,3.9359065860342226,4.0461033558396355,4.159385394009556,2.9204710712984934,3.0965754768977924,3.2080521940661133,3.2978706339670087,3.3902037935975748,3.4851220796062212,3.5826978698734111,3.6830055687018488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0658277014640767,5.3712971118623614,5.5646638078894064,5.7204622150107411,5.8806226365321423,6.0452671993095786,6.21452144948368,6.3885144482122325,4.2418944784700185,4.4976807155217609,4.6595972212805448,4.790055744915569,4.9241668216749934,5.0620327150518776,5.2037585516932632,5.3494524015622158,0.62571386375854199,0.6634444097431822,0.68732840849393673,0.70657209956127054,0.72635457185940855,0.74669091008357102,0.76759662126742834,0.78908764660765329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4286057816954272,3.6353507103316614,3.7662233359036015,3.8716693460947424,3.9800676137792812,4.0915007957053628,4.2060538628291688,4.3238141651076756,3.2982205676837961,3.4971032679151293,3.6229989855600739,3.7244350274198177,3.8287110564363838,3.9359065860342226,4.0461033558396355,4.159385394009556,2.9204710712984934,3.0965754768977924,3.2080521940661133,3.2978706339670087,3.3902037935975748,3.4851220796062212,3.5826978698734111,3.6830055687018488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4286057816954272,3.6353507103316614,3.7662233359036015,3.8716693460947424,3.9800676137792812,4.0915007957053628,4.2060538628291688,4.3238141651076756,3.2982205676837961,3.4971032679151293,3.6229989855600739,3.7244350274198177,3.8287110564363838,3.9359065860342226,4.0461033558396355,4.159385394009556,2.9204710712984934,3.0965754768977924,3.2080521940661133,3.2978706339670087,3.3902037935975748,3.4851220796062212,3.5826978698734111,3.6830055687018488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","LV Residential_Opt in Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4286057816954272,3.6353507103316614,3.7662233359036015,3.8716693460947424,3.9800676137792812,4.0915007957053628,4.2060538628291688,4.3238141651076756,3.2982205676837961,3.4971032679151293,3.6229989855600739,3.7244350274198177,3.8287110564363838,3.9359065860342226,4.0461033558396355,4.159385394009556,2.9204710712984934,3.0965754768977924,3.2080521940661133,3.2978706339670087,3.3902037935975748,3.4851220796062212,3.5826978698734111,3.6830055687018488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4286057816954272,3.6353507103316614,3.7662233359036015,3.8716693460947424,3.9800676137792812,4.0915007957053628,4.2060538628291688,4.3238141651076756,3.2982205676837961,3.4971032679151293,3.6229989855600739,3.7244350274198177,3.8287110564363838,3.9359065860342226,4.0461033558396355,4.159385394009556,2.9204710712984934,3.0965754768977924,3.2080521940661133,3.2978706339670087,3.3902037935975748,3.4851220796062212,3.5826978698734111,3.6830055687018488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0193936961388275,1.0808631360159988,1.1197742089125748,1.1511254358881899,1.1833544286000164,1.2164857625674834,1.2505447013707747,1.285557215915025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4286057816954272,3.6353507103316614,3.7662233359036015,3.8716693460947424,3.9800676137792812,4.0915007957053628,4.2060538628291688,4.3238141651076756,3.2982205676837961,3.4971032679151293,3.6229989855600739,3.7244350274198177,3.8287110564363838,3.9359065860342226,4.0461033558396355,4.159385394009556,2.9204710712984934,3.0965754768977924,3.2080521940661133,3.2978706339670087,3.3902037935975748,3.4851220796062212,3.5826978698734111,3.6830055687018488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.364216101018869,12.049478331910308,12.48325955185908,12.832763496931998,13.192052787500142,13.561401391819983,13.94109094865953,14.331410982055873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.364216101018869,12.049478331910308,12.48325955185908,12.832763496931998,13.192052787500142,13.561401391819983,13.94109094865953,14.331410982055873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.617811980533423,3.8359660429595883,3.9740608205061339,4.0853258253677653,4.1997060068374088,4.3172885830418357,4.4381632140244678,4.5624220701137048,2.8225640154821119,2.9927646256156835,3.100504152137848,3.1873114822574689,3.2765492276233648,3.3682854345429303,3.4625900544712307,3.5595349973509705,2.9979756477584476,3.1787535793182822,3.2931887081737403,3.3853907841295268,3.480174316407405,3.5776115801343047,3.6777768739825185,3.7807465768245461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND4LS","HV Battery/Hybrid",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.617811980533423,3.8359660429595883,3.9740608205061339,4.0853258253677653,4.1997060068374088,4.3172885830418357,4.4381632140244678,4.5624220701137048,2.8225640154821119,2.9927646256156835,3.100504152137848,3.1873114822574689,3.2765492276233648,3.3682854345429303,3.4625900544712307,3.5595349973509705,2.9979756477584476,3.1787535793182822,3.2931887081737403,3.3853907841295268,3.480174316407405,3.5776115801343047,3.6777768739825185,3.7807465768245461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.84022173570188452,0.89088710636470825,0.92295904219383773,0.94879987527492404,0.97536419512389283,1.0026722577867333,1.0307448864343884,1.0596034872410105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.617811980533423,3.8359660429595883,3.9740608205061339,4.0853258253677653,4.1997060068374088,4.3172885830418357,4.4381632140244678,4.5624220701137048,2.8225640154821119,2.9927646256156835,3.100504152137848,3.1873114822574689,3.2765492276233648,3.3682854345429303,3.4625900544712307,3.5595349973509705,2.9979756477584476,3.1787535793182822,3.2931887081737403,3.3853907841295268,3.480174316407405,3.5776115801343047,3.6777768739825185,3.7807465768245461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4205363848666335,1.5061947288740916,1.560417739113559,1.6041060204888133,1.649017478121092,1.6951863582683997,1.7426478660090092,1.7914381920863311,1.1027272267718804,1.1692216785462251,1.2113136589738891,1.2452277901968545,1.2800914428654733,1.3159312015019855,1.3527743949370681,1.3906491171488418,1.1710515000692676,1.2416659055234447,1.2863658781222886,1.3223813072130002,1.3594050894905059,1.3974654566370319,1.4365914307601149,1.4768128465227819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,null,null,null,null,null,null,null,null,0.66327993732683421,0.7032757175476424,0.7285936433793575,0.74899267070537445,0.76996282614872935,0.79152010004666706,0.81368093043087719,0.83646221556195832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
[null,"Calc | Forecast LRMC Revenue by Tariff Component in Nominal Dollars in Aggregate"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast LRMC Recovery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,null,null,null,null,null,null,null,null,73578321.081479415,71793074.377345264,67898431.924438149,54108213.720726177,48919215.38565734,43351436.512082592,37257066.175370254,30818475.503470518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73578321.081479415,71793074.377345264,67898431.924438149,54108213.720726177,48919215.38565734,43351436.512082592,37257066.175370254,30818475.503470518]
[null,"BLNC1AU","LV Controlled Load 1",null,null,null,null,null,null,null,null,null,null,339024.47092818381,352979.88224981062,359019.62993921817,364968.09500130691,369078.91671105806,372630.36637649778,376091.4301526678,379986.3840314949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339024.47092818381,352979.88224981062,359019.62993921817,364968.09500130691,369078.91671105806,372630.36637649778,376091.4301526678,379986.3840314949]
[null,"BLNC2AU","LV Controlled Load 2",null,null,null,null,null,null,null,null,null,null,545806.88085899001,570747.09123877343,583087.2469300935,594793.26502769627,603441.26067717071,612106.96356831607,620784.5779272581,629467.96932853374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,545806.88085899001,570747.09123877343,583087.2469300935,594793.26502769627,603441.26067717071,612106.96356831607,620784.5779272581,629467.96932853374]
[null,"BLNT3AU","LV Residential ToU",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2240201.4171196599,2397069.8532991596,2579877.5994484494,2339933.8141856259,2511397.393152216,2622962.2013946846,2717140.0747346552,2772877.0144166038,1325239.2505004208,1498655.7555232386,1069980.1295563732,1364471.5842520241,1461705.5113109264,1561120.5980388795,1645003.9238365588,1704178.2215764073,855703.46988025703,962537.84468549083,1446741.4893990261,1462863.1638276475,1537850.5105027268,1620795.783417502,1672723.757292547,1707622.5712015221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4421144.1375003373,4858263.4535078891,5096599.2184038488,5167268.5622652974,5510953.4149658689,5804878.5828510653,6034867.7558637615,6184677.8071945328]
[null,"BLNN1AU","LV Small Business Anytime",null,null,null,null,null,null,null,null,null,null,18235343.06868219,17697084.86175691,16710836.988730712,13694353.291268745,12677519.132422661,11570886.574445549,10254500.837183861,8853856.3494831976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18235343.06868219,17697084.86175691,16710836.988730712,13694353.291268745,12677519.132422661,11570886.574445549,10254500.837183861,8853856.3494831976]
[null,"BLNT1AO","LV Small Business ToU",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2525774.4419477521,2670357.2199863596,2532931.4590798402,2370768.6041938378,2337480.83118161,2346147.0383504368,2274020.5422239765,2054613.9576455962,2487583.3630922795,2607449.9268680052,2485884.4103210215,1802447.1479506732,1816715.2990677764,1797156.2194750453,1718878.2452268407,1605330.8492371032,1150858.4588888674,1204672.3007475301,1424278.3486407753,1206515.7322063586,1237673.8548834743,1243300.4060082103,1211213.8185929132,1136308.7330694555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6164216.2639288995,6482479.4476018958,6443094.218041637,5379731.4843508694,5391869.985132861,5386603.6638336927,5204112.6060437309,4796253.5399521552]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,18403.089358222929,19512.795646523777,0,0,0,0,0,0,10927.683190061603,11586.622486422319,0,0,0,0,0,0,10813.211380240235,11465.248026468724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40143.983928524773,42564.666159414817,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3831879.5968200746,4075351.7040431718,3054151.6533413087,3685686.590519126,3765857.4536645841,3807681.1736469506,3708339.7077340819,3580527.0731802131,2524871.686122648,2663159.6339961165,2032196.0151462995,1971538.0560107846,2011142.045067772,2044396.0252974781,2016314.1807850348,1950815.6632528182,1782108.4907686056,1876996.2797134859,1413727.5616610113,1969427.5508163881,2036210.2709724081,2088030.4518823118,2067886.8252192196,2025421.4920052893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8138859.7737113284,8615507.6177527737,6500075.23014862,7626652.197346299,7813209.7697047647,7940107.650826741,7792540.7137383362,7556764.2284383206]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,12806093.799541797,15986022.985928664,21485916.595638458,24134583.031514145,24587555.316012561,25008259.846086282,25704797.610542759,0,5950607.3495352315,7624853.775698429,6601710.3680168567,9345126.5628485382,9802993.2923162617,10241620.085001929,10775835.998123791,0,4669854.3901223587,5735065.0260015856,8877519.3260033112,10137939.738496164,10333962.455056744,10508028.111053735,10762516.274163064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23426555.539199386,29345941.78762868,36965146.289658628,43617649.332858846,44724511.063385561,45757908.042141944,47243149.882829621,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3251840.31942268,4382446.6709032673,5486102.3344370918,5888222.7100075772,5997259.5782302674,6551883.5074600913,7062875.4092902318,0,3483061.8968224023,4653554.4926196504,5447718.0764064668,4669444.9343962781,4655149.0474020476,5048227.3202914027,5469277.7176896445,0,1894545.2989616345,2527843.648417579,3491199.3510214728,3741612.6796815246,3774386.1552884248,4077073.1628182642,4373218.2146050176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8629447.515206717,11563844.811940497,14425019.761865031,14299280.324085381,14426794.78092074,15677183.990569759,16905371.341584895,0]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1269410.1928630732,2131426.8637093911,3127637.6905888873,4170489.3985225926,10721956.207613744,0,0,0,9236173.113792792,15508168.756867589,22756555.217465501,30344298.691279847,78012485.017683968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-182430.04843357956,-367837.00022283907,-548816.59415693069,-730251.82110743981,-2900526.1226688586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95191.790291662401,142027.13187613466,188980.38580363517,750621.26495516987,0,0,0,10323153.258222286,17366950.410645805,25477403.44577359,33973516.654498629,86584536.36758402]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1547440.7482176053,2340359.5049669938,3049049.5978066088,3787994.2507723114,7344110.3355460726,0,0,0,7585281.9459283361,11472030.008551605,14945903.998664908,18568080.512781639,35999535.104196206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14931.703033029193,-27320.129280456134,-39325.037233138064,-51909.059781249423,-193621.32373300608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8669.0529948701405,12478.375497409927,16471.459030739265,61438.710598601981,0,0,0,9117790.9911129121,13793738.437233012,17968106.93473579,22320637.162803441,43211462.826607876]
[null,"BLND4SB","LV Small Scale Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1897477108539447,3.2790536652883167,3.3708599909809838,3.465236692854563,3.5622557358162816,0,0,0,6.6294943488072757,6.8151056804567629,7.0059137231409165,7.2020639733945515,7.4037060013370102,0,0,0,7.7170172834828001,7.9330768770183244,8.1551856662785571,8.383513015503782,8.6182330307623261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.78338430983706,492.18827114700372,505.96846547604645,520.13447508529407,534.69710195815026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496.31964365298109,510.21550736976712,524.5004248564469,539.18528876704693,554.28129672606588]
[null,"BLND4LS","LV Large Battery/Hybrid ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55.820584939944034,57.383439142545534,58.990049842167217,60.641642124954849,62.339475376784925,0,0,0,116.01615110412733,119.26434940799336,122.60349015496604,126.03611953440466,129.56485502339768,0,0,0,135.04780246094899,138.82884534782067,142.71574915987475,146.71147777131617,150.81907803834071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8378.7092254221498,8613.294745072566,8854.4481458308146,9102.3533139926458,9357.19928426763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8685.5937639271706,8928.7713789709251,9178.7574349878232,9435.7425534233207,9699.9226927061536]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1347.3163528931416,1090.3056265268749,787.28219469875262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1347.3163528931416,1090.3056265268749,787.28219469875262,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.026229034315687,23.347909512397958,16.435428511410723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.026229034315687,23.347909512397958,16.435428511410723,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,708.08058566378804,464.84022768298877,228.02215710366394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,708.08058566378804,464.84022768298877,228.02215710366394,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17582.320140909589,18708.292036293398,19443.242157964105,20315.33194012045,20897.481051565024,21577.172424079938,22228.666700654605,22906.600480379675,20500.61420203423,21813.463175769481,22668.673634971336,23707.126593067776,24414.698794860495,25226.824582913818,26001.30278167608,26810.89116922484,16571.982862168057,17633.284547911528,18326.580847490684,19126.539435353974,19699.84451804361,20365.157315931247,21008.831505652419,21687.173092019715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208447.34935116215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54654.917205111873,58155.03975997441,60438.496640426121,63148.9979685422,65012.024364469129,67169.154322924995,69238.800987983108,279852.01409278635]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75.917651618032664,54.393959752100777,38.115362134698543,0,0,0,0,0,172.52125313763338,121.76318635147702,94.335238031846004,0,0,0,0,0,49.523052288084472,26.130609768050874,16.522116890974395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297.96195704375054,202.28775587162866,148.97271705751893,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.929785821469281,40.775692493804527,44.155451211966913,51.864538173769745,62.884086837580547,80.221819115133314,104.75694336326018,138.76535191883599,0,0,0,0,0,0,0,0,32.887184538199634,33.038557606968908,32.094971454896289,30.699623915954444,29.021600579022266,27.205671177110517,25.234343888928201,23.309822873380927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630.55091936086467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.816970359668915,73.814250100773435,76.250422666863201,82.564162089724192,91.905687416602817,107.42749029224383,129.99128725218839,792.62609415308157]
[null,"BLND1AR","LV Residential_Opt in Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4016246501972258,6.9828775054634731,106.99492890421328,109.99055273142511,113.07004746921247,116.23576131950139,119.4901082287323,122.83556972856248,4.9182361720409062,7.7997322761993608,0,13.813644447745265,17.031119809424613,20.416796613573933,23.977374899944447,27.720731441462956,15.213526345598376,24.130549591695644,0,42.714197072334052,52.659324000499325,63.130308779165247,74.148817049361753,85.736757816418361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8254.0933920896368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.533387167836509,38.913159373358482,106.99492890421328,166.51839425150442,182.76049127913643,199.78286671224055,217.6163001780385,8490.3864510760814]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,621.13716238535028,814.16478974617678,1402.7156680667458,1202.764501249686,1416.3540049501776,1645.0422865814398,1880.7561670059899,2130.8878538069239,936.29178887783371,1227.398053796853,0,1829.3343467384207,2156.5359811156286,2503.6184118259253,2858.3404663020729,3232.1173219441803,592.53353072244647,777.15817840764998,0,1146.1350145108852,1348.6644206213905,1565.401408969454,1788.6852181335951,2025.1476777365044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,165081.86784179276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2149.9624819856303,2818.7210219506796,1402.7156680667458,4178.2338624989916,4921.5544066871971,5714.0621073768189,6527.7818514416585,172470.02069528037]
[null,"BLNDTRS","Transitional Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2841.2127154649925,3023.1559068228603,3145.919997587413,3252.5993458663238,3366.6748618386155,3484.627560909064,3590.5394314218802,3700.5220270454383,4253.479113941823,4525.8875720785054,4709.7374283157014,4869.8064989945569,5041.2261053370894,5218.964839831674,5379.3722143162631,5546.6789900239237,2966.060861348823,3156.0150154773323,3284.2637380876158,3396.5201660697403,3517.1235940660486,3643.0791234182125,3758.2102181652212,3879.4559500091777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10060.752690755638,10705.058494378698,11139.92116399073,11518.926010930621,11925.024561241753,12346.67152415895,12728.121863903363,13126.656967078539]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,607.25934715769256,587.96249331436695,549.63954257696491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,607.25934715769256,587.96249331436695,549.63954257696491,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89.833121397576818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89.833121397576818,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6270.5879971273062,6522.787380943887,6583.6528330872534,7036.0600048160841,7032.1455380764064,7032.55029495492,7004.5249094730443,6980.6753582302827,6209.7066131922238,6602.2143307861497,6811.1324938474936,7391.937875124243,7553.1085989873809,7722.1516555300786,7863.6970799692335,8013.2604600369123,6187.8420285131924,6591.4174524427335,6812.9798514317827,7357.8475321771512,7532.6318646897798,7717.6021118824392,7878.7041673138929,8051.6016342290031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18668.136638832722,19716.41916417277,20207.765178366528,21785.84541211748,22117.88600175357,22472.304062367439,22746.92615675617,23045.537452496199]
[null,"BHND4LS","HV Battery/Hybrid",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,336.5772625367282,346.00068921385042,355.6879512126751,365.64643534474777,375.88373523616968,0,0,0,567.34144384182946,583.22576251695898,599.55480734864159,616.34102969587912,633.59722952847278,0,0,0,792.18144348630926,814.36079003933276,837.16110975142726,860.59978851190931,884.69469897694376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39865.647762338063,40981.798644881361,42129.199309192372,43308.724680763553,44521.274181086112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41561.747912202933,42725.3858866515,43921.603177505116,45151.311934316087,46415.449844827701]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,346.52379643163732,320.01469515520751,292.87289229653618,0,0,0,0,0,333.33000253461518,317.57293748036346,298.681937600438,0,0,0,0,0,287.15419946110069,265.18687763831736,242.69525440184395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,967.00799842735319,902.77451027388838,834.25008429881814,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1166.1224000920338,1245.1989456172696,1154.3871705809265,1371.193761155153,1443.2579666961647,1523.8877635471124,1604.3968197957113,1690.7552290608426,963.9135390106967,1036.9718483549177,977.43345540405483,1156.8009758952398,1224.7447760377045,1300.2273107260501,1376.06995556468,1457.5247894007905,1006.9265065018068,1076.7748557259936,1005.8859375288316,1188.6023934871405,1252.3844594926195,1323.6021007713625,1394.7646826800421,1471.0936118583056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3136.9624456045372,3358.9456496981811,3137.7065635138129,3716.5971305375333,3920.3872022264886,4147.717175044525,4375.2314580404336,4619.3736303199385]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,0,0,0,0,0,0,0,0,92698495.501948774,90413886.212590754,85551375.790038168,68762328.372023925,62569254.695468232,55907060.416472957,48508443.020634048,40681786.206313744,24674192.664210189,29530761.229807146,35138979.641945146,38419194.75042031,39199550.572241239,40336933.766938448,41467173.344525702,8408018.0452424139,15782291.229263043,19059260.207191862,17637488.999447018,19153028.285458297,19747705.195164785,20692520.248104736,21625310.06566187,5260324.734066329,10363883.320001962,12318580.34759214,16653466.076725597,18518358.865028083,18920083.246703777,19537227.915180024,20087558.88987276,4869352.7962762667,0,0,0,2816850.9410806783,4471786.3686763849,6176687.2883954961,7958483.6492949035,18066066.543159816,0,0,0,16821455.059721127,26980198.765419193,37702459.216130406,48912379.204061486,114012020.12188017,16671.126911815471,16969.4841186296,17304.557997609845,16498.051610689159,17126.067341671744,17781.89314037083,18383.520486706864,19009.709970940788,29787.240413958691,31628.008139109312,32998.611550335612,34696.38539832041,35734.357784585838,36909.900711203176,38027.679266432693,39211.357387903714,33945.97436744508,36260.766835661358,36193.328323451708,40314.255539658348,41796.438568361962,43426.60801922917,44980.667434586598,46610.97107129926,28325.939172763923,30238.183723881688,30379.959779257129,33930.290665156339,35125.853381100744,36452.921463108469,37728.725384946192,39077.695779484697,0,0,0,0,0,0,0,0,0,0,0,-197361.75146660875,-395157.12950329517,-588141.6313900688,-782160.88088868919,-3094147.4464018648,0,0,0,0,0,0,0,0,0,0,0,48723.140372070047,50087.281661100933,51489.615920499229,52931.212469841492,436827.03207171732,0,0,0,0,0,0,0,0,0,0,0,0,103860.84328653254,154505.50737354459,205451.84483437444,812059.97555377183,143627592.99628997,151437584.43999922,155098186.96580654,164468016.64585164,171777152.55619365,180105313.66645998,188174690.94303897,189596217.74237201]
[]
[null,"Calc | Implied Residual Cost Allocation by Tariff Component in Nominal Dollars in Aggregate"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,320.7805892118102,332.66661192614254,373.07094223896001,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,8.3718525864093909,8.5487883942604643,9.4451285042828896,9.5324309104983858,9.7768593204675156,9.9999826881030973,10.288162767342639,10.908850905364265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Controlled Load 1",null,null,34.123353982197244,34.84455807301714,38.498008547685579,41.078037967701917,43.743502295460324,46.494127136556216,49.332514447679905,52.261588349972484,0.37970506601835291,0.38773021052965578,0.42838370708812734,0.43234330683262523,0.44342935487662505,0.453549112942635,0.46661951750066782,0.49477082167728775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Controlled Load 2",null,null,34.123353982197244,34.84455807301714,38.498008547685579,41.078037967701917,43.743502295460324,46.494127136556216,49.332514447679905,52.261588349972484,2.5334422844149458,2.5869871071287216,2.8582325984532204,2.8846515702284998,2.9586191450523955,3.0261395056873512,3.1133469689139011,3.3011761835997775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU",null,null,320.7805892118102,332.66661192614254,373.07094223896001,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,0,0,0,0,0,0,0,0,10.956863964780663,11.412208324436584,12.860953453778942,12.97982872183181,13.31265451684018,13.616470313979457,14.008870542703233,14.854030166395924,9.1510806687781034,9.1576008243870657,9.9154193947094775,10.007068753572241,10.263667718395951,10.497900822356742,10.800429935175584,11.452023314663755,2.6948585297516541,2.7518149179440861,3.0403425984242074,3.0684448338190515,3.1471251934094226,3.2189475597243664,3.3117113765990593,3.5115079792083348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV Small Business Anytime",null,null,320.7805892118102,332.66661192614254,373.07094223896001,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,12.062573865065364,12.317518839754579,13.609010181316087,13.734799823511146,14.086984414579909,14.408471642674822,14.823695811477293,15.718014103274822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV Small Business ToU",null,null,1674.4508107309871,1507.0057296578884,1356.3051566920997,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,0,0,0,0,0,0,0,0,11.444170493601796,11.919766293819128,13.432944363316228,13.557106608959009,13.904734831321502,14.222062836149115,14.631915065188187,15.514663163452187,9.5580749848523503,9.5648851243843929,10.356407675897687,10.452133140029225,10.720144343906854,10.964794965251546,11.280779060473105,11.961352055751144,4.3891785728903043,4.4819447629828444,4.9518764862506304,4.9976472486426493,5.1257957746631178,5.242774528020119,5.3938611074716363,5.7192744668102904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,2601.8494544413106,2712.9929371193334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.52916582726799,13.325663060996499,0,0,0,0,0,0,9.8485394221278408,10.063855727937664,0,0,0,0,0,0,4.6148604099285393,4.811993897862231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU",null,null,1674.4508107309871,1507.0057296578884,1356.3051566920997,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,0,0,0,0,0,0,0,0,11.444170493601796,11.919766293819128,13.432944363316228,13.557106608959009,13.904734831321502,14.222062836149115,14.631915065188187,15.514663163452187,9.5580749848523503,9.5648851243843929,10.356407675897687,10.452133140029225,10.720144343906854,10.964794965251546,11.280779060473105,11.961352055751144,4.3891785728903043,4.4819447629828444,4.9518764862506304,4.9976472486426493,5.1257957746631178,5.242774528020119,5.3938611074716363,5.7192744668102904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,320.7805892118102,332.66661192614254,373.07094223896001,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,0,0,0,0,0,0,0,0,0,11.504707163019694,11.982818740658409,13.504001126467884,13.628820157923395,13.803553700302791,13.961063146127715,14.162228508569083,0,8.6935266353391967,8.6997207831677095,9.4196484249739996,9.5067153158936257,9.6285998241848887,9.7384697500970869,9.8787916422336419,0,2.6948585297516541,2.7518149179440861,3.0403425984242074,3.0684448338190515,3.1077850136142375,3.143247294260608,3.1885384353846393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,null,552.30106155522037,569.08031697609533,634.27261449810885,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,0,0,0,0,0,0,0,0,0,12.01637901828189,12.515754608510088,14.104591581482042,14.234961939406961,14.417466756147272,14.581981434632583,14.792093626641741,0,9.0801712356097344,9.0866408681651762,9.8385872921028046,9.9295264830277663,10.05683180486964,10.171588195776769,10.318150904117164,0,4.1697196442457889,4.2578475248337018,4.7042826619380991,4.7477648862105175,4.8086354360702401,4.8635057628827409,4.9335841580082116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,null,0,0,0,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0684448338190515,3.1077850136142375,3.143247294260608,3.1885384353846393,3.2847212052933457,0,0,0,11.567767736908511,11.716076762243841,11.849766448112401,12.020510075401361,12.383110676961351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11.716076762243841,-11.849766448112401,-12.020510075401361,-12.383110676961351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77809606264110664,0.79988104935944104,0.822275968024619,0.84529789539618094]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,null,0,0,0,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7477648862105175,4.8086354360702401,4.8635057628827409,4.9335841580082116,5.082406510164585,0,0,0,12.082244211217365,12.237149280508456,12.376784815204676,12.555122265379453,12.933849528825784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12.237149280508456,-12.376784815204676,-12.555122265379453,-12.933849528825784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77809606264110664,0.79988104935944104,0.822275968024619,0.84529789539618094]
[null,"BLND4SB","LV Small Scale Battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7434518202435303,8.9676494090988665,9.1723053287912535,9.4366333540392375,10.005948451220991,0,0,0,2.0728495882126494,2.1260011225598827,2.1745198251937157,2.2371852632327038,2.3721553630306089,0,0,0,2.0728495882126494,2.1260011225598827,2.1745198251937157,2.2371852632327038,2.3721553630306089,0,0,0,0,0,0,0,0,0,0,0,-5,-5,-5,-5,-5,0,0,0,0,0,0,0,0,0,0,0,1.1511254358881899,1.1833544286000164,1.2164857625674832,1.2505447013707747,1.2855572159150253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4LS","LV Large Battery/Hybrid ",null,null,0,0,0,6802.3515627669394,7243.7413255809024,7699.2333138089125,8169.2584006142024,8654.3008082478318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.847812813314109,11.125969944742243,11.379882147108313,11.707828248734254,12.41416525761702,0,0,0,9.8146877834746675,10.066353759528695,10.296083847383711,10.592796986950038,11.231863804510636,0,0,0,2.5717399472625853,2.6376839139239308,2.6978800258185593,2.7756276883764279,2.9430821912550424,0,0,0,0,0,0,0,0,0,0,0,-5,-5,-5,-5,-5,0,0,0,0,0,0,0,0,0,0,0,1.1511254358881899,1.1833544286000164,1.2164857625674832,1.2505447013707747,1.2855572159150253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,7660.3297909843313,7987.556921662047,9750.3582658186624,0,0,0,0,0,0,0,0,0,0,0,0,0,2.07498041534217,2.2068899282056655,2.7478147595760367,0,0,0,0,0,1.6650451710942269,1.7014476628628019,2.0354070659192476,0,0,0,0,0,0.34045820746304606,0.35500159728875946,0.43334811788521682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.419391871524592,18.163497905572672,22.172062581424392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,5941.230633631716,6195.0228209114284,7562.2236637833221,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2299536598986656,0,10.898603172390519,0,0,0,0,0,6.604035632540576,0,8.0729946691007104,0,0,0,0,0,1.9599981754977485,0,2.4947600081064265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.569743294273854,12.063969261583873,14.726408032130882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2060835464848019,4.3857552692253607,5.3536626481093315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,1598.5396116721649,1666.824600004885,2034.6818402322924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.179005255220121,0,0,0,0,0,0,0,9.7621720404474246,0,0,0,0,0,0,0,4.3692840230106649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.347751004045977,11.832494102844336,14.443847826365475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2114117082961409,4.3913110346972308,5.3604445345262768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand",null,null,5650.6849346153076,5770.1133206088152,6375.1094639346647,6802.3515627669394,7243.7413255809024,7699.2333138089125,8169.2584006142024,8654.3008082478318,0,0,0,0,0,0,0,0,0.81529148299731913,0.849173292559949,0.95697325875313333,0.96581867235816266,0.99058397353050121,1.0131906639670976,1.0423888510973782,1.1052765026356954,0.65422166723201669,0.65468780093004664,0.70886515401876238,0.71541727595125859,0.73376184187227922,0.7505074457348907,0.772135612695525,0.81871880024631449,0.18281034381450692,0.18667407795599839,0.20624684731893558,0.20815321058727423,0.21349062753490536,0.21836282076310287,0.22465561315616825,0.23820915788318517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.119361498442116,10.225739747083937,10.748463531932524,10.847812813314109,11.125969944742243,11.379882147108313,11.707828248734254,12.41416525761702,9.1556127843047683,9.2518597711711781,9.7248003384151378,9.8146877834746675,10.066353759528695,10.296083847383711,10.592796986950038,11.231863804510636,2.2586279723197209,2.306364538136993,2.5481867646940897,2.5717399472625853,2.6376839139239308,2.6978800258185593,2.7756276883764279,2.9430821912550424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2855572159150253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,5941.230633631716,6195.0228209114284,7562.2236637833221,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46207492420625074,0.49144969695485613,0.61190760518794485,0,0,0,0,0,0.37078693155109937,0.37889335920724143,0.45326238202513874,0,0,0,0,0,5.8357594697128222E-2,6.0850462339519969E-2,7.427975966493261E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.716093646691919,12.216571277729495,14.912688310831726,0,0,0,0,0,10.600275204149829,11.053088298898112,13.492432281228702,0,0,0,0,0,2.7092031034580355,2.8249324234947673,3.4483764530181262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,5650.6849346153076,5770.1133206088152,6375.1094639346647,6802.3515627669394,7243.7413255809024,7699.2333138089125,8169.2584006142024,8654.3008082478318,0,0,0,0,0,0,0,0,10.137982662090911,10.559296026782761,11.899766534609816,12.009757441711081,12.31770889115294,12.598818458066228,12.961891936772304,13.743887007555069,8.1351124817088394,8.1409087588040805,8.8145930517788216,8.8960673464781213,9.1241782677000245,9.3324064231092674,9.6013482509493109,10.180600650347166,2.6056387613766741,2.6607094714506068,2.939684749629083,2.9668565929810549,3.0429320501690129,3.1123765644312358,3.2020692122023311,3.3952510680966648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.25435513387985,12.513353445051905,13.825378036889706,13.953167591993381,14.310951519363636,14.637550030440224,15.059375793465136,15.967912733674153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2855572159150253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","LV Residential_Opt in Demand",null,null,320.7805892118102,332.66661192614254,373.07094223896001,398.07311879407951,423.90321561660585,450.55857364486485,478.06440754503637,506.4490539680404,0,0,0,0,0,0,0,0,0.89336307255878433,0.9304893741649819,1.0486121695436659,4.2332184484521154,4.3417656662732869,4.4408516145507049,4.5688283331199075,4.8444672022896569,0.51541828556652269,0.51578552169384306,0.55846830009166537,2.2545211466051791,2.3123310614401844,2.3651021074996077,2.4332597567683116,2.5800590932393046,0.26833521739198396,0.27400653729198882,0.30273611140895484,1.2221373440542327,1.2534751098954806,1.2820813911766034,1.319028486829116,1.398605895740864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1091251360364671,4.1959723392553094,4.635919865707625,4.678770204812591,4.798742158715112,4.9082570321290984,5.0497034670444076,5.354353686272102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12.383110676961351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2855572159150253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,null,552.30106155522037,569.08031697609533,634.27261449810885,676.77980038770681,720.69456615863407,766.0123910353243,812.77614346565394,861.03399970681744,0,0,0,0,0,0,0,0,2.7647999999999997,3.3177599999999994,3.9813119999999991,7.2326011023219241,7.4180578031341513,7.5873495955286385,7.8060022748236566,8.2769408794044939,1.728,2.0735999999999999,2.4883199999999999,4.5203756889512041,4.6362861269588462,4.742093497205401,4.8787514217647878,5.1730880496278111,0.64799999999999991,0.77759999999999985,0.93311999999999973,2.3543623379954184,2.4147323577910651,2.4698403631278123,2.5410163655024927,2.6943166925144837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6773283460592596,6.8184550512898783,7.5333697817748915,8.7434518202435303,8.9676494090988665,9.1723053287912535,9.4366333540392375,10.005948451220991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12.933849528825784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2855572159150253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand",null,null,4987.9792473012549,5770.1133206088152,6375.1094639346647,6802.3515627669394,7243.7413255809024,7699.2333138089125,8169.2584006142024,8654.3008082478318,0,0,0,0,0,0,0,0,2.5867713180980658,0.849173292559949,0.95697325875313333,0.96581867235816266,0.99058397353050121,1.0131906639670976,1.0423888510973782,1.1052765026356954,2.1381972201687391,0.65468780093004664,0.70886515401876238,0.71541727595125859,0.73376184187227922,0.7505074457348907,0.772135612695525,0.81871880024631449,0.88387171532713982,0.18667407795599839,0.20624684731893558,0.20815321058727423,0.21349062753490536,0.21836282076310287,0.22465561315616825,0.23820915788318517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4328012487017627,10.225739747083937,10.748463531932524,10.847812813314109,11.125969944742243,11.379882147108313,11.707828248734254,12.41416525761702,7.6296773202539736,9.2518597711711781,9.7248003384151378,9.8146877834746675,10.066353759528695,10.296083847383711,10.592796986950038,11.231863804510636,1.8821899769331008,2.306364538136993,2.5481867646940897,2.5717399472625853,2.6376839139239308,2.6978800258185593,2.7756276883764279,2.9430821912550424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,9829.506046893348,10249.394112742644,12511.368067473992,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6339195354317466,2.8013616183890222,3.4879958005779654,0,0,0,0,0,2.3360396787360038,2.3871119659342948,2.855653258489232,0,0,0,0,0,0.51752839166170883,0.53963570756957302,0.65872976348530976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.698599646634428,13.241047092028197,16.163259207796319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,7326.8513551399146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1704719294549673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.377315669950228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand",null,null,6994.6412318590028,7142.4744100649341,7891.3625569335854,8420.2197193939537,8966.5894197087346,9530.4154122223263,10112.231048772272,10712.635718806368,0,0,0,0,0,0,0,0,0.6253285716774003,0.65131591978724768,0.73399849441519538,0.74078292669602053,0.75977791282334406,0.77711724450518427,0.7995122541851859,0.84774708324046655,0.50178802215201079,0.50214554670081146,0.54369957680017922,0.54872505435630559,0.56279533651264624,0.57563921476191382,0.59222801893262811,0.62795732402511295,0.27437729473641853,0.28017631518133845,0.30955279025515425,0.312414022204274,0.32042487100207123,0.32773747251844038,0.33718222994912017,0.35752454132325834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1026251115866366,9.2950109617906111,10.269592477195143,10.364515498486506,10.630280030868835,10.87287980669166,11.186215085559905,11.861083006099129,8.2357084342926701,8.4097718225724574,9.2915360507956049,9.3774187843449326,9.6178724088813254,9.8373674441495957,10.120861267887532,10.731456053137306,2.4645059803035854,2.5165938200796036,2.7804585781646636,2.8061586757489603,2.8781135537516938,2.9437966496725196,3.0286311517139071,3.2113494341538673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND4LS","HV Battery/Hybrid",null,null,0,0,0,8420.2197193939537,8966.5894197087346,9530.4154122223263,10112.231048772272,10712.635718806368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.364515498486506,10.630280030868835,10.87287980669166,11.186215085559905,11.861083006099129,0,0,0,9.3774187843449326,9.6178724088813254,9.8373674441495957,10.120861267887532,10.731456053137306,0,0,0,2.8061586757489603,2.8781135537516938,2.9437966496725196,3.0286311517139071,3.2113494341538673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94879987527492404,0.97536419512389261,1.0026722577867335,1.0307448864343884,1.0596034872410107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,6798.5797562185371,6942.2691348918124,7670.1657669282304,0,0,0,0,0,0,0,0,0,0,0,0,0,0.57274394977097798,0.58484901071494855,0.64617040533066972,0,0,0,0,0,0.51819690693564668,0.52914910493257239,0.58463036672774871,0,0,0,0,0,0.26668643318897589,0.27232290569640888,0.30087595111012233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6388837233932421,9.8426035094340687,10.874600080840189,0,0,0,0,0,8.720894797355788,8.9052126990117735,9.8389238826649308,0,0,0,0,0,2.6096169403992135,2.6647717301033769,2.9441729359338007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand",null,null,6943.2107464167248,7089.9569307558413,7833.3386220882185,8358.307181875005,8900.6595126083193,9460.3397821979288,10037.877420830071,10633.867410737186,0,0,0,0,0,0,0,0,0.22278873832534779,0.23204737252190161,0.26150508054480465,0.26392220200152028,0.27068963465290574,0.27686719954241601,0.28484597450548527,0.30203082291204203,0.11390030776361104,0.1139814618652311,0.12341376516501477,0.12455449275322435,0.12774829052674425,0.13066370823479537,0.13442918253282921,0.14253933795017226,9.9583537399286035E-2,0.10168825590345626,0.11235026533460413,0.11338873172478747,0.11629621961157426,0.11895028297819132,0.12237819910998649,0.12976131485744824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5126828788149926,3.5869241524974123,3.9630130017254732,3.9996435854975254,4.1022015301839847,4.1958202465971732,4.3167356370385752,4.5771656735257533,2.5042072103398829,2.5571341437620796,2.8252495531106909,2.8513636588143854,2.9244776726385173,2.9912188709626197,3.077419989318789,3.2630817178777529,0.9982535172851168,1.0193518102816665,1.1262308054844092,1.1366406860094038,1.1657861661283857,1.192391247249375,1.2267536471488933,1.300764085579851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.645301937059369,14.212372158321021,16.016589567906824,16.1646327425455,16.579122552762101,16.957484308328244,17.446166071496805,18.498698829717384,10.949522188466926,10.957323735748238,11.86407470330205,11.973735706712327,12.280763495076258,12.561029909713232,12.923014395848183,13.702663972198875,4.6943804632386774,4.7935971579316741,5.2962056219367488,5.3451590580278996,5.4822184022657838,5.6073312827862747,5.7689236798729375,6.1169646837162377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
[null,"Calc | Forecast Residual Cost Recovery by Tariff Component in Nominal Dollars in Agrgate"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Residual Cost Recovery"]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,189565851.66025853,182183903.34314391,187830649.49617535,154383901.51567027,144810001.39000434,132840887.61915737,118391216.33530562,101438200.36642072,157288801.3033886,145151603.60579285,150912865.9707742,117081158.60787471,105498312.51961115,92801902.914910659,79849122.384812355,69096672.123957783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,346854652.96364713,327335506.94893676,338743515.46694958,271465060.12354499,250308313.90961549,225642790.53406805,198240338.72011799,170534872.4903785]
[null,"BLNC1AU","LV Controlled Load 1",null,null,12274829.790817758,12466946.904484268,13699752.684806909,14538555.931177463,15397489.679567391,16275966.995409714,17174404.671148226,18093311.207172945,2406721.3099142225,2400194.5006152838,2627363.4022376784,2615509.2180007799,2638061.216840833,2648158.4522158285,2675187.7618537177,2799855.566224223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14681551.10073198,14867141.405099552,16327116.087044587,17154065.149178244,18035550.896408223,18924125.447625544,19849592.433001943,20893166.77339717]
[null,"BLNC2AU","LV Controlled Load 2",null,null,3865497.8546053302,3928110.5501421401,4318867.5720192743,4585766.4781064484,4859303.48240868,5139303.6088949284,5425908.5959339412,5719289.4588857638,5099068.3756266711,5114031.276629285,5610566.488516314,5607938.8703689603,5675052.9224862298,5724481.5601032823,5810763.1057990706,6097156.7669846741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8964566.2302320004,9042141.8267714251,9929434.0605355874,10193705.348475408,10534356.404894911,10863785.168998212,11236671.701733012,11816446.225870438]
[null,"BLNT3AU","LV Residential ToU",null,null,6262852.4514380461,6553572.2917106068,7415326.6667595925,6696784.0774727995,7025347.9924140088,7306708.3887987733,7510391.8425325211,7587113.2774952129,0,0,0,0,0,0,0,0,1279429.533706401,1302450.4094621856,1751315.4559630989,1516764.0656550205,1618421.3851879789,1668598.6977686975,1732057.2131492505,1910393.3827556823,4327753.2413929505,4534806.0542166671,3432066.8103247243,4271936.2153521441,4562521.1780469241,4840435.6731738569,5105907.9688795833,5509545.4518361595,711479.27480774582,735192.26157643006,1274614.2738291114,1238616.4463070529,1295599.9301778371,1350442.5529849911,1396155.5245022902,1523820.1062510738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12581514.501345145,13126021.01696589,13873323.206876528,13724100.804787017,14501890.485826749,15166185.312726319,15744512.549063647,16530872.218338128]
[null,"BLNN1AU","LV Small Business Anytime",null,null,22623414.457862761,22403520.00611376,23935197.650011741,34737753.594300218,34257495.507784516,33388948.100447714,32038822.799272612,30053530.725766756,64205906.805876434,59355435.800282255,60882935.713717908,48732838.404418729,44981872.432942234,40790375.877611205,36186801.063810103,32505266.7385372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86829321.263739198,81758955.806396008,84818133.363729656,83470591.998718947,79239367.940726757,74179323.978058919,68225623.863082707,62558797.464303955]
[null,"BLNT1AO","LV Small Business ToU",null,null,3244324.9889095095,2924638.4391584476,2655434.2216622061,1012462.5813800094,1034917.3970037985,1041776.8518080411,1023285.1646232583,962636.01167222194,0,0,0,0,0,0,0,0,353762.73496339796,320200.21229154896,552741.84726254037,464663.6678991532,451732.15619388502,439310.48127165344,427959.17491453886,463450.97392501752,6861290.6541977134,6641197.0912133027,6729485.7042030506,4757464.5865112627,4779971.1252730172,4695650.7109852154,4496079.2403890844,4381632.3445198303,2615620.5440634252,2592296.6803297033,3363196.9401673069,2774998.4534651963,2837301.6727523413,2829588.4186929977,2759729.4771569343,2706229.5455054725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13074998.922134046,12478332.422993002,13300858.713295106,9009589.2892556228,9103922.3512230422,9006326.4627579078,8707053.0570838153,8513948.8756225407]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,41629.59127106097,40694.894056789999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13695.621398153889,14626.476682441036,0,0,0,0,0,0,34139.750277889114,34466.109701544352,0,0,0,0,0,0,20293.655407107144,20970.414131435369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109758.61835421112,110757.89457221076,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU",null,null,11904542.363319522,10725875.583213484,6995318.4938297532,3998415.060690572,4146155.8391106217,4254432.8198101912,4298773.0227898434,4236287.2785575418,0,0,0,0,0,0,0,0,2375560.022739517,2409803.9393555173,2232608.7352565001,2577870.4544259696,2619276.6266352991,2615858.5344826332,2552603.0947877606,2654756.0240011574,7167212.7871787436,6985247.9578535743,5662538.8787043495,5357328.8699337486,5447811.9216045169,5499712.0490711005,5430104.7606002074,5480307.9444185579,3832147.7381532071,3817771.1172426608,3160543.0271001076,4286615.6758152712,4417149.3215662716,4496241.5220247936,4458068.378553424,4567558.0130216731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25279462.91139099,23938698.597665235,18051009.134890713,16220230.060865561,16630393.708916709,16866244.925388716,16739549.256731234,16938909.259998932]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,53745490.821989149,72421882.872437686,99998116.440808862,124285840.62643903,132350528.6406198,140672884.95704934,149260782.3696776,0,0,0,0,0,0,0,0,0,-538410.69420955144,-942797.56970738806,507775.25041670352,119656.12322912365,-242898.09649539739,-646582.92324288934,-995590.41988478601,0,23548593.78239492,28049904.894379236,25679931.519897271,35517835.175769396,36563250.841230065,37417636.746987738,38706534.134288192,0,4126536.9683874631,4668783.9333150871,8297248.187405793,9117460.541397674,9003976.4357909169,8838361.1757269539,8790485.2289132066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80882210.878561988,104197774.1304246,134483071.39852861,169040792.4668352,177674857.82114539,186282299.95652112,195762211.31299421,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,null,7004155.0789633775,9079212.8071303628,12167735.118278366,15998125.723504914,17037026.06312716,18109195.480100248,19215652.240905277,0,0,0,0,0,0,0,0,0,737654.97011299012,899086.90246805735,1705920.0333908563,1690132.5117732417,1607474.5541301109,1622081.0070543978,1632113.6975595783,0,10093654.730106756,12466255.04660145,15498150.4601609,12956508.25871671,12657415.40823983,13423270.276349671,14278312.082983878,0,3942931.0590288844,4973254.3172973916,7557033.6692866292,7883056.7350642309,7778980.9039185867,8201450.1203085352,8623080.8790955208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21778395.838212006,27417809.073497262,36928839.281116754,38527823.2290591,39080896.929415688,41355996.883812852,43749158.900544256,0]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,null,0,0,0,32679812.687399957,57476613.102239974,85492137.673392177,116872883.77694258,309845582.46460474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5254246.6658946238,8660525.548911307,12452863.248388847,16330410.088878572,42095148.619203761,0,0,0,5534768.5273138899,8927098.5681487601,12521000.774753463,16074082.360151198,41576633.469106153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,182430.04843357956,58711.362403990584,95039.844624107645,134440.74798326043,529002.96138724871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43651257.929042049,75122948.581704035,110561041.54115859,149411816.9739556,394046367.5143019]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,null,0,0,0,5575988.7753943168,8899136.5029268134,12770192.570949892,17318634.064966153,43117252.01385811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7110799.0818829201,10561093.239386704,13487919.782248873,16485175.675049756,32044096.522772413,0,0,0,6276517.9439355442,9183133.1354669854,11529703.610887069,13889166.013004351,27060792.653464876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14931.703033029193,-2083.7910988845324,-2316.5258162384416,-2331.2247375459629,-9122.0406366797688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18978237.50424581,28641279.086681619,37785499.438269593,47690644.528282709,102213019.14945872]
[null,"BLND4SB","LV Small Scale Battery",null,null,0,0,0,6767.7980038770684,7206.945661586341,7660.1239103532425,8127.7614346565397,8610.3399970681749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7200.2677109471051,7384.887811169523,7553.405638827674,7771.0828841522925,8240.0268305579466,0,0,0,3683.0427726697085,3777.4668924761345,3863.6393751216729,3974.987704580818,4215.0328401931465,0,0,0,4842.7510191341162,4966.9095499131072,5080.2212052870163,5226.630002949023,5542.2253164608628,0,0,0,0,0,0,0,0,0,0,0,-3855.6000000000004,-3855.6000000000004,-3855.6000000000004,-3855.6000000000004,-3855.6000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18638.259506627997,19480.609915145105,20301.790129589608,21244.862026338669,22752.024984280135]
[null,"BLND4LS","LV Large Battery/Hybrid ",null,null,0,0,0,34011.757813834694,36218.70662790451,38496.166569044566,40846.292003071008,43271.504041239161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156344.74011092575,160353.5646099709,164012.78912726004,168739.36755286329,178921.42806156195,0,0,0,305611.5083041318,313447.65525991091,320600.4083558477,329839.59002395935,349742.99265548296,0,0,0,105177.7030379419,107874.32742983713,110335.47130811011,113515.24236124339,120368.39665385563,0,0,0,0,0,0,0,0,0,0,0,-160514.66444743128,-160514.66444743128,-160514.66444743128,-160514.66444743128,-160514.66444743128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,440631.04481940292,457379.58948019211,472930.17091283115,492425.82749370573,531789.65696470859]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,449331.10503984347,361915.63580111571,311362.98908656102,0,0,0,0,0,0,0,0,0,0,0,0,0,103410.99463776646,88315.165636479709,83352.522265191044,0,0,0,0,0,347618.18558525597,287425.59001850575,266612.21592503949,0,0,0,0,0,79428.139043691102,66976.39863399051,62841.709400940177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2361306.9644464194,1879163.9797991531,1598938.7626984252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3341095.3887529764,2683796.7698892448,2323108.199376157,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,24866.321378755609,19601.184788124279,16186.225202567446,0,0,0,0,0,0,0,0,0,0,0,0,0,3719.9765773815584,0,6461.3458767834436,0,0,0,0,0,12504.77778285254,0,9105.1270375452368,0,0,0,0,0,4147.2130691183547,0,5802.4749862544541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33778.387464539599,26719.463961483252,22164.862317825482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46436.698181290332,38561.742484849223,33565.918010015594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125453.37445393798,84882.391234456751,93285.953430991663,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,134389.81857465697,94421.021503131269,59338.730537791707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,459739.31870425487,0,0,0,0,0,0,0,656576.94308910298,0,0,0,0,0,0,0,380683.91985805711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808183.08437621372,521749.56506305834,301606.59307689272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,979437.04398191371,642515.01793529571,377272.84572315199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1922009.9469327843,1258685.6045014854,2235218.3509892514,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand",null,null,21284375.587055493,21734225.234072614,23781615.582249906,25905752.666110367,27479633.373295546,29165318.05830881,30942913.207293071,32777099.130247347,0,0,0,0,0,0,0,0,1633381.3776568982,1668516.7512977184,1798140.143448273,1863753.844238027,1865228.2734640876,1867453.8515038711,1849997.8218377368,1886021.7644713717,5490645.098799523,5430261.1362528158,5811738.5134351728,5699501.1993618691,5680048.1562862657,5701018.4354871558,5677952.452080653,5820807.5958055118,1714483.5623485129,1729239.4256686431,1869177.4076066408,1896809.4263916987,1917392.8207242021,1932972.3472252863,1931514.9740388524,1994455.850807253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51875771.659803212,52605134.830413364,55469825.619076476,56900071.825877666,58396388.018216029,59992019.674875014,61852730.717335321,65744564.66329933,56887665.963042803,57687406.701243863,60824250.112546459,62449673.142162062,64166116.103536054,65966558.150839999,68046041.732154176,72372413.889490411,12799834.389776127,13115837.052472549,14538653.147864973,14896099.367902363,15307391.432465577,15744577.90359157,16255187.63983796,17308488.335788887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-569311.03017331928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151686157.63848257,153970621.1314216,164093400.52622792,169611661.47204405,174812198.17798778,180369918.42183173,186556338.54457775,197334540.19973677]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,133948.8277686777,138589.87181071789,167853.03223436166,0,0,0,0,0,0,0,0,0,0,0,0,0,13735.201297942189,10582.46990688338,8272.1755123731346,0,0,0,0,0,46171.161688983477,34441.113651522464,26459.463780326019,0,0,0,0,0,8120.4084973928411,6177.4426490983933,4800.4744271330856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259346.82512692633,182736.13695132578,150882.97047752506,0,0,0,0,0,554300.02668442565,384727.9673451758,351220.09127746726,0,0,0,0,0,45891.013140710238,23812.205426338347,17743.313258055234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1061513.4642050585,781067.20774106204,727231.52096724149,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,44208.770630007479,50556.172495298131,61850.607012946253,72404.857685824492,83495.334341236186,95270.813488737491,107810.6972076469,121231.94116810756,0,0,0,0,0,0,0,0,23662.15129305657,26411.528433189305,31521.188167149452,34074.318738764741,36907.763202806636,39702.185830556991,41988.741948527313,45456.228883610194,79540.808289761451,85957.480671521655,100823.98945404688,104201.86180671712,113138.26879896362,121444.89545485047,128870.46540930209,140291.04400953348,28469.166652169541,31375.661723475987,37225.854809122764,39749.999779290869,43488.220244866934,47104.780304670923,50249.821914581051,55099.281071472338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142675.15822119982,140314.5002624843,162045.49004996696,186863.52738440875,226046.62092670583,286917.37379744695,374967.51472291915,512323.83023754181,0,0,0,0,0,0,0,0,-32.887184538199634,-33.038557606968908,-32.094971454896289,-30.699623915954444,-29.021600579022266,-27.205671177110517,-25.234343888928201,-23.309822873380927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1722.1595505794144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318523.16790165671,334582.30502836243,393435.03452177747,437263.86577109003,503047.18591400015,590412.84320508561,703862.00685908762,872656.85599681269]
[null,"BLND1AR","LV Residential_Opt in Demand",null,null,4254.4173943187652,4451.9062470292056,55960.641335844004,59710.967819111924,63585.482342490875,67583.786046729729,71709.661131755449,75967.358095206058,0,0,0,0,0,0,0,0,48.599767203580441,51.184417371530593,872.09738813008948,3520.6331373073663,3610.9084058004137,3693.3150373491721,3799.749203618891,4028.9892838429078,78.079436462677421,83.422086905241144,1167.6722750772378,4713.8608154377143,4834.7325547402543,4945.0687858214069,5087.5760639828359,5394.5111490517265,102.95407635763688,111.56914229185844,965.384057875351,3897.2288538458779,3997.1607034417921,4088.3822223262318,4206.2014575728281,4459.9629317917152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5270.8699116940325,8052.7514359027045,131595.2096930134,132809.5526540626,136214.76564053001,139322.81640265964,143337.92472246863,151989.41080963996,-4.9182361720409062,-7.7997322761993608,0,-13.813644447745265,-17.031119809424613,-20.416796613573933,-23.977374899944447,-27.720731441462956,-15.213526345598376,-24.130549591695644,0,-42.714197072334052,-52.659324000499325,-63.130308779165247,-74.148817049361753,-85.736757816418361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-581.44559554834257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9734.788823519053,12718.903047632646,190561.00474994007,204595.71543824539,212173.35920319342,219549.82138949342,228042.98638744929,241145.32918472614]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,null,568979.39995751309,586910.35294290248,1902817.8434943266,2030339.4011631205,2162083.6984759024,2298037.1731059728,2438328.430396962,2583101.9991204524,0,0,0,0,0,0,0,0,164818.07364473442,200053.71997878616,533969.32265833265,970028.7522466837,994902.00732318964,1017607.2421092349,1046932.7064437534,1110094.4902229926,538157.04496602202,647523.6257726117,1540160.0061593365,2797912.5871823565,2869656.0208708621,2935146.1025366592,3019731.3126105671,3201912.664921537,161863.53549258917,194508.23543012378,622594.08405313536,1570871.9814744687,1611151.9210095129,1647920.9519022461,1695410.8331662079,1797695.5089646869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209064.9700387693,1526231.3572420797,2804372.4292891556,2715019.2389049586,3189827.4609476468,3686202.2501142547,4217752.8850545213,4929060.2333062403,-936.29178887783371,-1227.398053796853,0,-1829.3343467384207,-2156.5359811156286,-2503.6184118259253,-2858.3404663020729,-3232.1173219441803,-592.53353072244647,-777.15817840764998,0,-1146.1350145108852,-1348.6644206213905,-1565.401408969454,-1788.6852181335951,-2025.1476777365044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12146.107772439202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2641354.1987800277,3153222.7351342989,7403913.6856542872,10081196.491610339,10824115.908225378,11580844.699947571,12413509.141987577,13604461.523763789]
[null,"BLNDTRS","Transitional Demand",null,null,4207256.6802346893,4866970.4925050195,5377272.147609354,5737641.9657801334,6109945.04406399,6494143.0559748318,6890599.4340580767,7299722.6097043715,0,0,0,0,0,0,0,0,637494.75841282273,220666.0222482458,259703.31498549826,277342.13881192548,297206.98808538361,316692.46827750956,332109.93985998136,356815.43143692962,2207446.0441649193,718167.27268345642,830689.63493474398,848133.38289231609,911068.05693328148,968729.62777025346,1019300.9014005963,1101235.4219522199,1019684.1849414961,228696.76632275814,267574.54206247791,282261.0855293342,305518.92941534246,327803.43314078433,346743.82547622285,377330.01723188505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6985241.8917097775,8500697.1124492809,8975027.5319315102,9110022.7624190748,9407911.4644479137,9688472.6638403498,9990912.7062115576,10620921.681654083,9835195.5394840073,11969063.094236886,12637097.869826818,12828118.284765646,13249227.536951264,13647264.500627048,14077947.911368435,14972517.886273533,1908605.6985953031,2347479.7656492176,2605438.0646078978,2645272.1397859454,2732914.3395734681,2816513.625590093,2907844.3639188441,3096185.8318292806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26800924.797543015,28851740.526094865,30952803.105958298,31728791.759984374,33013792.359470647,34259619.375220872,35565459.082293712,37824728.880082302]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,35590.490678632355,33862.978251109715,37147.177226085529,0,0,0,0,0,0,0,0,0,0,0,0,0,52438.145431445402,53112.483821800568,62693.307425536404,0,0,0,0,0,196875.9371943415,193061.89015641739,223971.57198852117,0,0,0,0,0,51109.704938535644,51112.464877086953,59976.441650226479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,677956.33559721871,645517.93917915947,711120.76678195002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1013970.6138401737,976667.75628557405,1094909.2650723197,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,10247.962519071676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72401.934967906796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70816.284766363562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,153466.18225334203,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand",null,null,1167650.9628472137,1206181.3250535659,1337544.31309788,1522467.5013903168,1623034.909894065,1726982.1865868522,1834416.4677495698,1945457.3053481278,0,0,0,0,0,0,0,0,478722.10142388224,493802.25554945203,548497.66684566811,607510.50505203626,617509.4299226827,625182.44788080244,635804.28671679844,658276.79248499998,1626159.3452832,1624004.833693678,1772885.9857482538,1882050.1388556021,1915432.0928690189,1942898.6721315265,1960378.9386606493,2038625.2006728812,1041952.0871580229,1061185.9792352268,1171770.3892328977,1281857.0346749877,1312601.5853444505,1343289.4785958575,1364397.1537977993,1431499.2756659815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15770893.088333247,15798982.143659873,17006601.263276577,17843523.744887255,17792708.161491249,17704100.86615238,17647623.849714227,18140917.215319965,18112540.779906742,18545847.774684638,20404670.35824782,21740497.300049517,22163587.85368032,22545486.230224341,22977065.488022372,24150746.952103183,5080569.1821143823,5211781.1340744002,5745425.9440095685,6091579.9129325878,6221974.2531713573,6342622.7664789986,6480195.3943644334,6830943.2441484733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43278487.547066696,43941785.445950828,47987395.920458674,50969486.137842305,51646848.286373138,52230562.648050755,52899881.57902585,55196465.985743605]
[null,"BHND4LS","HV Battery/Hybrid",null,null,0,0,0,16840.439438787907,17933.178839417469,19060.830824444653,20224.462097544543,21425.271437612737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,853563.55289074103,875449.64101253275,895426.9932007154,921231.75181033241,976821.77920866699,0,0,0,1668613.2021695562,1711398.063018359,1750451.8502512793,1800896.9646542848,1909565.5802289119,0,0,0,655848.94868177036,672664.21078785707,688011.25491361821,707839.08971254237,750571.07289302803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3194866.1431808555,3277445.093658166,3352950.9291900578,3450192.268274704,3658383.7037682198]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,56166.772555716074,57176.691452018902,62502.888921974336,0,0,0,0,0,0,0,0,0,0,0,0,0,37847.114285592666,37493.194438226266,40016.869828236362,0,0,0,0,0,144955.49418366011,144704.84639767639,157986.36883991282,0,0,0,0,0,87417.334015666915,87215.076307166353,94386.896825649383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,922891.77580720501,820797.20227972453,801123.03946864919,0,0,0,0,0,1029558.5941351696,944646.33485089301,947517.77144508518,0,0,0,0,0,249669.00004106882,222042.85842750384,216731.44835175932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2528506.0850240798,2314076.204153209,2320265.2836812669,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand",null,null,111091.3719426676,113439.31089209346,117500.07933132327,133732.91491000008,142410.55220173311,151365.43651516686,160606.03873328114,170141.87857179498,0,0,0,0,0,0,0,0,87570.680017815685,96807.840886137797,101466.99978472633,125381.24519657934,136774.95451662128,148418.54064699096,159558.48990124793,176295.23928657029,176387.86135164258,188791.55979992074,194708.35342970534,228232.26455205571,249496.64936578835,271250.00368798373,291993.17450859083,323001.58179133834,239436.69754060509,261334.80173962892,271816.05028366816,326069.1523312981,355758.39661475248,387179.45915693016,416080.12960721529,461124.80237721634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2882405.3461269219,2964131.1146719707,2930657.5573899648,3417533.9541711668,3588897.7287020162,3770308.6901979498,3972667.7800513627,4318227.6382594034,2188008.2782523218,2266861.5526174651,2278773.4903598381,2647724.222332506,2796808.7645998541,2954222.4200325292,3129038.8786159353,3418544.2822791622,857339.54818191961,882906.90671871102,879660.92038523697,1020463.6491594234,1072756.009975659,1128043.533455254,1189641.6182135243,1294255.5391410687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6542239.7834138945,6774273.0873259278,6774583.4509644629,7899137.4026530283,8342903.0559764244,8810788.083692804,9319586.1096311584,10161590.961706555]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,971144.6784803326,1011503.4210162708,920326.95415837469,920778.71959212248,936003.72999894689,964036.65932792681,1006695.5983634128,1083441.3125596889,1303848.9588359378,1304777.9527340243,1140610.3269493307,1141170.2239693664,1160039.3921703738,1194782.0980563653,1247651.5985971529,1342766.6593544737,2466072.2354021543,2518193.1783011816,2246278.79340612,2247381.4353626948,2284541.7269870038,2352962.8184091542,2457082.196497181,2644398.5295731272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4741065.8727184245,4834474.5520514771,4307216.0745138256,4309330.3789241835,4380584.8491563248,4511781.575793446,4711429.3934577461,5070606.5014872905]
[null,"Spare1","Spare1",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,342675742.15116084,356314557.20734054,397291199.71242636,439333064.16767883,470684752.01708913,503377773.31559503,537435355.4326731,572867592.47118008,229000497.79480594,212021265.18331969,220033731.5752461,174037445.10066319,158793299.09188044,141964918.80484098,124521874.31627524,110498951.19570386,8533987.0366268326,8016438.4590630792,11734242.620331556,11314389.70567528,11090705.292060472,10836420.281884162,10584962.171506405,10517480.986728886,64517930.822513498,69693062.066498861,70094537.499981165,75973811.212700278,77338254.011428863,79456728.458315313,81821111.527568936,29826654.737060755,22459270.15037014,23357535.150877982,31129367.908932105,33366130.545519769,33600909.052658767,34208929.369914837,34756475.802671656,18055545.377858989,0,0,0,12365045.747777544,19221618.788298011,25940783.030637719,32815585.763928328,74139245.141976178,0,0,0,11811286.471249435,18110231.703615747,24050704.385640532,29963248.373155549,68637426.122571021,7279556.7080248995,6205625.4270402994,6810441.404651559,4409303.7635511588,4608697.8234197954,4807878.3926914213,5029718.1550591663,5427698.7808957677,80845818.117098376,83354463.02919364,88880936.506823927,92227302.771576509,94713843.441753477,97294322.987415984,100287532.27572772,106634041.37447412,89015187.807297558,92212424.480044246,97902414.603098288,102105832.14814651,104880617.00336355,107679045.95350547,110871350.63754928,117717198.86881277,21264171.953212418,22130219.219535567,24359351.060393997,25782602.824288849,26494803.983964615,27220461.936780177,28057012.180636328,29829514.956324108,1096690.0269295676,681076.76042014488,410838.76373316755,0,0,0,0,0,0,0,0,32991.487019177468,-107742.69314232522,-71646.94563956208,-32260.741201716824,-228250.08678874851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,866688852.56804037,873986666.98333395,948647061.65561855,982759205.94584632,1019429989.5163908,1056766319.9715819,1096111965.8955498,1143923099.9267976]
[]
[null,"Calc | Forecast LRMC Recovery, Residual Cost Recovery and Revenue Recovered (Nominal Dollars) in Aggregate"]
[]
[null,null,"Lookup Code",null,null,"Forecast LRMC Recovery",null,null,null,null,null,null,null,"Forecast Residual Cost Recovery",null,null,null,null,null,null,null,"Total Revenue Recovered"]
[]
[null,null,null,null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,"Residential Anytime",null,null,73578321.081479415,71793074.377345264,67898431.924438149,54108213.720726177,48919215.38565734,43351436.512082592,37257066.175370254,30818475.503470518,346854652.96364713,327335506.94893676,338743515.46694958,271465060.12354499,250308313.90961549,225642790.53406805,198240338.72011799,170534872.4903785,420432974.04512656,399128581.32628202,406641947.3913877,325573273.84427118,299227529.29527283,268994227.04615062,235497404.89548823,201353347.99384901]
[null,null,"Controlled Load Controlled Load 1",null,null,339024.47092818381,352979.88224981062,359019.62993921817,364968.09500130691,369078.91671105806,372630.36637649778,376091.4301526678,379986.3840314949,14681551.10073198,14867141.405099552,16327116.087044587,17154065.149178244,18035550.896408223,18924125.447625544,19849592.433001943,20893166.77339717,15020575.571660165,15220121.287349362,16686135.716983806,17519033.244179551,18404629.813119281,19296755.814002041,20225683.863154612,21273153.157428663]
[null,null,"Controlled Load Controlled Load 2",null,null,545806.88085899001,570747.09123877343,583087.2469300935,594793.26502769627,603441.26067717071,612106.96356831607,620784.5779272581,629467.96932853374,8964566.2302320004,9042141.8267714251,9929434.0605355874,10193705.348475408,10534356.404894911,10863785.168998212,11236671.701733012,11816446.225870438,9510373.1110909898,9612888.9180101976,10512521.30746568,10788498.613503104,11137797.665572081,11475892.132566528,11857456.27966027,12445914.195198972]
[null,null,"Residential ToU",null,null,4421144.1375003373,4858263.4535078891,5096599.2184038488,5167268.5622652974,5510953.4149658689,5804878.5828510653,6034867.7558637615,6184677.8071945328,12581514.501345145,13126021.01696589,13873323.206876528,13724100.804787017,14501890.485826749,15166185.312726319,15744512.549063647,16530872.218338128,17002658.638845481,17984284.470473781,18969922.425280377,18891369.367052317,20012843.900792617,20971063.895577386,21779380.304927409,22715550.025532663]
[null,null,"Small Business Anytime",null,null,18235343.06868219,17697084.86175691,16710836.988730712,13694353.291268745,12677519.132422661,11570886.574445549,10254500.837183861,8853856.3494831976,86829321.263739198,81758955.806396008,84818133.363729656,83470591.998718947,79239367.940726757,74179323.978058919,68225623.863082707,62558797.464303955,105064664.33242139,99456040.668152913,101528970.35246037,97164945.289987698,91916887.073149413,85750210.552504465,78480124.70026657,71412653.813787147]
[null,null,"Small Business ToU",null,null,6164216.2639288995,6482479.4476018958,6443094.218041637,5379731.4843508694,5391869.985132861,5386603.6638336927,5204112.6060437309,4796253.5399521552,13074998.922134046,12478332.422993002,13300858.713295106,9009589.2892556228,9103922.3512230422,9006326.4627579078,8707053.0570838153,8513948.8756225407,19239215.186062947,18960811.870594896,19743952.931336742,14389320.773606492,14495792.336355902,14392930.1265916,13911165.663127545,13310202.415574696]
[null,null,"Small Business ToU",null,null,40143.983928524773,42564.666159414817,0,0,0,0,0,0,109758.61835421112,110757.89457221076,0,0,0,0,0,0,149902.6022827359,153322.56073162559,0,0,0,0,0,0]
[null,null,"Small Business ToU",null,null,8138859.7737113284,8615507.6177527737,6500075.23014862,7626652.197346299,7813209.7697047647,7940107.650826741,7792540.7137383362,7556764.2284383206,25279462.91139099,23938698.597665235,18051009.134890713,16220230.060865561,16630393.708916709,16866244.925388716,16739549.256731234,16938909.259998932,33418322.685102317,32554206.215418011,24551084.365039334,23846882.258211859,24443603.478621475,24806352.576215457,24532089.970469572,24495673.488437254]
[null,null,"Residential ToU Interval",null,null,23426555.539199386,29345941.78762868,36965146.289658628,43617649.332858846,44724511.063385561,45757908.042141944,47243149.882829621,0,80882210.878561988,104197774.1304246,134483071.39852861,169040792.4668352,177674857.82114539,186282299.95652112,195762211.31299421,0,104308766.41776137,133543715.91805328,171448217.68818724,212658441.79969406,222399368.88453096,232040207.99866307,243005361.19582385,0]
[null,null,"Small Business ToU Interval",null,null,8629447.515206717,11563844.811940497,14425019.761865031,14299280.324085381,14426794.78092074,15677183.990569759,16905371.341584895,0,21778395.838212006,27417809.073497262,36928839.281116754,38527823.2290591,39080896.929415688,41355996.883812852,43749158.900544256,0,30407843.353418723,38981653.885437757,51353859.042981789,52827103.553144485,53507691.710336432,57033180.874382615,60654530.242129147,0]
[null,null,"Residential Sun-Soaker Two-Way",null,null,0,0,0,10323153.258222286,17366950.410645805,25477403.44577359,33973516.654498629,86584536.36758402,0,0,0,43651257.929042049,75122948.581704035,110561041.54115859,149411816.9739556,394046367.5143019,0,0,0,53974411.187264338,92489898.992349833,136038444.98693219,183385333.62845424,480630903.88188589]
[null,null,"Small Business Sun-Soaker Two-Way",null,null,0,0,0,9117790.9911129121,13793738.437233012,17968106.93473579,22320637.162803441,43211462.826607876,0,0,0,18978237.50424581,28641279.086681619,37785499.438269593,47690644.528282709,102213019.14945872,0,0,0,28096028.49535872,42435017.523914635,55753606.373005383,70011281.691086143,145424481.97606659]
[null,null,"Small Business Battery",null,null,0,0,0,496.31964365298109,510.21550736976712,524.5004248564469,539.18528876704693,554.28129672606588,0,0,0,18638.259506627997,19480.609915145105,20301.790129589608,21244.862026338669,22752.024984280135,0,0,0,19134.579150280977,19990.825422514874,20826.290554446055,21784.047315105716,23306.3062810062]
[null,null,"Medium Business Battery",null,null,0,0,0,8685.5937639271706,8928.7713789709251,9178.7574349878232,9435.7425534233207,9699.9226927061536,0,0,0,440631.04481940292,457379.58948019211,472930.17091283115,492425.82749370573,531789.65696470859,0,0,0,449316.63858333009,466308.36085916305,482108.92834781896,501861.57004712906,541489.5796574147]
[null,null,"Medium Business Av Daily Demand",null,null,1347.3163528931416,1090.3056265268749,787.28219469875262,0,0,0,0,0,3341095.3887529764,2683796.7698892448,2323108.199376157,0,0,0,0,0,3342442.7051058696,2684887.0755157718,2323895.4815708557,0,0,0,0,0]
[null,null,"Medium Business Av Daily Demand",null,null,29.026229034315687,23.347909512397958,16.435428511410723,0,0,0,0,0,125453.37445393798,84882.391234456751,93285.953430991663,0,0,0,0,0,125482.40068297229,84905.739143969142,93302.388859503073,0,0,0,0,0]
[null,null,"Medium Business Av Daily Demand",null,null,708.08058566378804,464.84022768298877,228.02215710366394,0,0,0,0,0,1922009.9469327843,1258685.6045014854,2235218.3509892514,0,0,0,0,0,1922718.027518448,1259150.4447291684,2235446.3731463552,0,0,0,0,0]
[null,null,"Medium Business Av Daily Demand",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Medium Business Three Rate Demand",null,null,54654.917205111873,58155.03975997441,60438.496640426121,63148.9979685422,65012.024364469129,67169.154322924995,69238.800987983108,279852.01409278635,151686157.63848257,153970621.1314216,164093400.52622792,169611661.47204405,174812198.17798778,180369918.42183173,186556338.54457775,197334540.19973677,151740812.5556877,154028776.17118156,164153839.02286834,169674810.47001261,174877210.20235226,180437087.57615465,186625577.34556574,197614392.21382955]
[null,null,"Medium Business Three Rate Demand",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Medium Business Av Daily Demand",null,null,297.96195704375054,202.28775587162866,148.97271705751893,0,0,0,0,0,1061513.4642050585,781067.20774106204,727231.52096724149,0,0,0,0,0,1061811.4261621023,781269.4954969337,727380.49368429906,0,0,0,0,0]
[null,null,"Medium Business Alternative",null,null,72.816970359668915,73.814250100773435,76.250422666863201,82.564162089724192,91.905687416602817,107.42749029224383,129.99128725218839,792.62609415308157,318523.16790165671,334582.30502836243,393435.03452177747,437263.86577109003,503047.18591400015,590412.84320508561,703862.00685908762,872656.85599681269,318595.98487201636,334656.11927846319,393511.28494444431,437346.42993317975,503139.09160141676,590520.27069537784,703991.99814633979,873449.48209096573]
[null,null,"Residential Demand",null,null,24.533387167836509,38.913159373358482,106.99492890421328,166.51839425150442,182.76049127913643,199.78286671224055,217.6163001780385,8490.3864510760814,9734.788823519053,12718.903047632646,190561.00474994007,204595.71543824539,212173.35920319342,219549.82138949342,228042.98638744929,241145.32918472614,9759.3222106868889,12757.816207006004,190667.99967884429,204762.23383249689,212356.11969447255,219749.60425620567,228260.60268762734,249635.71563580222]
[null,null,"Small Business Demand",null,null,2149.9624819856303,2818.7210219506796,1402.7156680667458,4178.2338624989916,4921.5544066871971,5714.0621073768189,6527.7818514416585,172470.02069528037,2641354.1987800277,3153222.7351342989,7403913.6856542872,10081196.491610339,10824115.908225378,11580844.699947571,12413509.141987577,13604461.523763789,2643504.1612620135,3156041.4561562496,7405316.4013223536,10085374.725472838,10829037.462632066,11586558.762054948,12420036.92383902,13776931.544459069]
[null,null,"Medium Business Transitional",null,null,10060.752690755638,10705.058494378698,11139.92116399073,11518.926010930621,11925.024561241753,12346.67152415895,12728.121863903363,13126.656967078539,26800924.797543015,28851740.526094865,30952803.105958298,31728791.759984374,33013792.359470647,34259619.375220872,35565459.082293712,37824728.880082302,26810985.55023377,28862445.584589243,30963943.027122289,31740310.685995303,33025717.384031888,34271966.046745032,35578187.204157613,37837855.537049383]
[null,null,"Large Business Av Daily Demand",null,null,607.25934715769256,587.96249331436695,549.63954257696491,0,0,0,0,0,1013970.6138401737,976667.75628557405,1094909.2650723197,0,0,0,0,0,1014577.8731873314,977255.71877888846,1095458.9046148965,0,0,0,0,0]
[null,null,"Large Business Av Daily Demand",null,null,89.833121397576818,0,0,0,0,0,0,0,153466.18225334203,0,0,0,0,0,0,0,153556.01537473963,0,0,0,0,0,0,0]
[null,null,"Large Business Montly Demand",null,null,18668.136638832722,19716.41916417277,20207.765178366528,21785.84541211748,22117.88600175357,22472.304062367439,22746.92615675617,23045.537452496199,43278487.547066696,43941785.445950828,47987395.920458674,50969486.137842305,51646848.286373138,52230562.648050755,52899881.57902585,55196465.985743605,43297155.683705531,43961501.865115002,48007603.685637042,50991271.983254425,51668966.172374889,52253034.952113122,52922628.505182609,55219511.523196101]
[null,null,"Large Business Battery",null,null,0,0,0,41561.747912202933,42725.3858866515,43921.603177505116,45151.311934316087,46415.449844827701,0,0,0,3194866.1431808555,3277445.093658166,3352950.9291900578,3450192.268274704,3658383.7037682198,0,0,0,3236427.8910930585,3320170.4795448175,3396872.5323675629,3495343.5802090201,3704799.1536130477]
[null,null,"Large Business Av Daily Demand",null,null,967.00799842735319,902.77451027388838,834.25008429881814,0,0,0,0,0,2528506.0850240798,2314076.204153209,2320265.2836812669,0,0,0,0,0,2529473.0930225071,2314978.9786634827,2321099.5337655656,0,0,0,0,0]
[null,null,"Subtransmission Three Rate Demand",null,null,3136.9624456045372,3358.9456496981811,3137.7065635138129,3716.5971305375333,3920.3872022264886,4147.717175044525,4375.2314580404336,4619.3736303199385,6542239.7834138945,6774273.0873259278,6774583.4509644629,7899137.4026530283,8342903.0559764244,8810788.083692804,9319586.1096311584,10161590.961706555,6545376.7458594991,6777632.0329756262,6777721.1575279767,7902853.9997835662,8346823.4431786509,8814935.8008678481,9323961.3410891984,10166210.335336875]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Not Assigned Not Assigned",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Not Assigned Not Assigned",null,null,0,0,0,0,0,0,0,0,4741065.8727184245,4834474.5520514771,4307216.0745138256,4309330.3789241835,4380584.8491563248,4511781.575793446,4711429.3934577461,5070606.5014872905,4741065.8727184245,4834474.5520514771,4307216.0745138256,4309330.3789241835,4380584.8491563248,4511781.575793446,4711429.3934577461,5070606.5014872905]
[null,null,"Not Assigned Not Assigned",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Not Assigned Not Assigned",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Not Assigned Not Assigned",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Not Assigned Not Assigned",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Not Assigned Not Assigned",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Totals",null,null,143627592.99628997,151437584.43999922,155098186.96580654,164468016.64585164,171777152.55619365,180105313.66645998,188174690.94303897,189596217.74237201,866688852.56804037,873986666.98333395,948647061.65561855,982759205.94584632,1019429989.5163908,1056766319.9715819,1096111965.8955498,1143923099.9267976,1010316445.56433,1025424251.4233328,1103745248.6214252,1147227222.5916975,1191207142.0725849,1236871633.6380417,1284286656.838589,1333519317.6691694]
[]
[null,"End"]

{"sheet":"Output | Tariff Class Summary","index":15,"n_rows":65,"n_cols":12,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,4,7,6],[1,9,1,10],[3,3,4,13],[7,7,7,11]]}
[]
[null,null,null,"Worksheet:",null,"Output | Tariff Class Summary",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet provides output showing the relationship bewteen target revenue, LRMC, stand alone costs and avoidable costs. Note: values in this worksheet are in nominal dollars."]
[]
[]
[]
[null,"Regulatory Period",null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Model Year",null,null,0,1,2,3,4,5,6,7]
[]
[null,"Output | Summary by Tariff Class"]
[]
[null,"Output | Target Revenue"]
[]
[null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"LV Residential and Small Business","$ dollars","Nominal",787095945.95745862,830148436.34223938,858190462.21577632,897518719.08047497,930808782.51927114,967557820.08229375,1003877385.1563857,1036706660.3964126]
[null,"LV Demand","$ dollars","Nominal",162424433.70233625,171448933.85923359,175838780.58760205,180511155.39691171,183414945.44478732,187010086.51068828,188020492.9531863,189121978.88655818]
[null,"HV Demand","$ dollars","Nominal",52568539.872205868,55573396.88955228,57674911.969892085,63533187.727975123,64999106.075053163,66546405.784101136,67373340.14880079,68206696.256802663]
[null,"ST Demand","$ dollars","Nominal",88323644.884304211,95601122.866825998,103312576.98952861,113998157.99923359,120966690.45360923,128361290.16158614,134267023.06128204,140412207.75650948]
[null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Unmetered","$ dollars","Nominal",7646758.1870523086,8107857.7057315642,6781678.2884699423,6911092.5752646979,7041505.2327767899,7289097.912565765,7605574.3508166382,7935791.4929473819]
[null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Target Revenue","$ dollars","Nominal",1098059322.6033571,1160879747.6635828,1201798410.0512691,1262472312.77986,1307231029.7254977,1356764700.4512351,1401143815.6704717,1442383334.7892303]
[]
[null,"Output | Avoidable Costs"]
[]
[null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"LV Residential and Small Business","$ dollars","Nominal",330769444.39181691,349180668.29336154,361189628.895464,377348307.74970359,391317482.45978612,406595056.04110682,421742794.59401649,436368857.54754359]
[null,"LV Demand","$ dollars","Nominal",62887162.37228705,66381793.99351795,68083074.000859484,69895494.872177318,71025082.137172714,72421692.514896244,72827274.103258952,73542269.586921006]
[null,"HV Demand","$ dollars","Nominal",20229184.2630652,21385855.565591704,22194412.733479455,24478623.912327025,25043908.728106879,25640508.415910017,25960623.165019076,26283278.873269569]
[null,"ST Demand","$ dollars","Nominal",33911493.839585654,36705369.218966842,39666280.355235681,43767834.78836906,46442792.363123454,49281287.046877474,51548364.801092774,53907357.066180535]
[null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Unmetered","$ dollars","Nominal",2928474.7469419925,3105061.7741825953,2597175.5773965036,2646737.2951207096,2696681.3583254828,2791501.7897492745,2912702.5959927742,3039165.6719894297]
[null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Avoidable Costs","$ dollars","Nominal",450725759.61369681,476758748.84562063,493730571.56243515,518136998.61769772,536525947.04651463,556730045.80853987,574991759.2593801,593140928.74590421]
[]
[null,"Output | Stand Alone Costs"]
[]
[null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"LV Residential and Small Business","$ dollars","Nominal",1926697147.678092,2042743782.2424436,2123265441.3440752,2240256348.5252652,2333940001.7505546,2435943595.1456819,2535599433.8919954,2619979432.0438237]
[null,"LV Demand","$ dollars","Nominal",602017212.58004272,631006110.38884842,648031420.02504146,648014985.80369771,658608198.52890408,671661448.12516737,675753371.88934243,680178453.90749824]
[null,"HV Demand","$ dollars","Nominal",225119121.85269406,237585211.54645643,246037659.19374675,246388076.42469645,252149673.03000966,258221361.05701786,261654289.86567035,265122209.42981175]
[null,"ST Demand","$ dollars","Nominal",334848338.94430554,362219675.13505971,391556301.90287513,431190405.49599946,457158119.84748042,484702610.21826357,506778912.15880752,529745938.57594293]
[null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Unmetered","$ dollars","Nominal",379875287.92603576,402781767.78797579,413560161.9208256,424999880.49815112,436753848.4467808,449098032.37419021,461930323.25190711,475133114.93933678]
[null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Stand Alone Costs","$ dollars","Nominal",3468557108.9811702,3676336547.1007838,3822450984.3865638,3990849696.7478099,4138609841.6037292,4299627046.9203205,4441716331.057723,4570159148.8964138]
[]
[null,"Output | Long Run Marginal Costs"]
[]
[null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"LV Residential and Small Business","$ dollars","Nominal","","",156491021.10512686,160872427.18080086,165376503.03691587,170006683.15883422,174766498.1899913,179659577.62411106]
[null,"LV Demand","$ dollars","Nominal","","",72835380.724455073,74874611.968372762,76970937.223810792,79125954.998128831,81341308.553393945,83618687.159414425]
[null,"HV Demand","$ dollars","Nominal","","",21591654.805242315,22196173.88166903,22817618.169111766,23456461.536434397,24113191.119791817,24788307.694085058]
[null,"ST Demand","$ dollars","Nominal","","",20939711.523985967,21525977.615459807,22128657.874321692,22748211.861332439,23385112.003948327,24039843.956560399]
[null,"Inter Distributor Transfers","$ dollars","Nominal","","",0,0,0,0,0,0]
[null,"Unmetered","$ dollars","Nominal","","",0,0,0,0,0,0]
[null,"Not Assigned","$ dollars","Nominal","","",0,0,0,0,0,0]
[null,"LRMC","$ dollars","Nominal",0,0,271857768.1588102,279469190.64630246,287293716.30416012,295337311.55472988,303606109.86712539,312106416.4341709]
[]
[null,"Proposed Tariffs Year (Year Ending 30 June)",2024]
[]
[null,"Applied Inflation Inputs","Pecent","N/A","N/A","N/A","N/A",2.7997811278454687E-2,2.7997811278454687E-2,2.7997811278454687E-2,2.7997811278454687E-2,2.7997811278454687E-2]
[]
[null,"End"]

{"sheet":"Output | Residuals Chart","index":16,"n_rows":148,"n_cols":21,"rows_kept":148,"cut":false,"hidden":false,"merged":[[1,9,1,10],[103,7,104,7],[4,3,5,13],[93,7,94,7],[82,7,86,7],[87,7,92,7],[95,7,99,7],[100,7,102,7]]}
[]
[null,null,null,"Worksheet:",null,"Output | Residuals Chart",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"Worksheet Check Result",null,"Ok"]
[null,null,null,"This worksheet transforms tariff data into the categories used for Essential Energy's residual cost chart.  Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[]
[]
[null,"Chart 1 | Residual Cost Allocation by Primary and Secondary Categories (2025)"]
[]
[null,null,null,null,null,null,null,null,"Chart Options:"]
[null,null,null,null,null,null,null,null,"Year",2025]
[null,null,null,null,null,null,null,null,"Column Ref",4]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Residential share",0.50682385270588237,"Residential"]
[null,null,null,null,null,null,null,null,"Small business share",0.17939929309904337,"Small Business"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Chart 2 | Residual Cost recovery by charging parameter (2025)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Chart 3 | Forecast residual costs over the 2024-29 period"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Chart Data| Chart 1"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Proposed"]
[null,"Residuals Chart - Primary Category","Residuals Chart - Secondary Category","Lookup Code","Residual Cost Allocation","Residual Cost Allocation",null,"Residuals Chart - Primary Category","Residuals Chart - Secondary Category","Residual Cost Allocation",null,"Residual Cost Allocation"]
[null,null,null,null,"$ dollars","(%)",null,null,null,"(%)",null,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential","Anytime","Residential Anytime",271465060.12354499,0.27622744053796605,null,"Residential","Anytime",0.27622744053796605,null,346854652.96364713,327335506.94893676,338743515.46694958,271465060.12354499,250308313.90961549,225642790.53406805,198240338.72011799,170534872.4903785]
[null,"Residential","ToU","Residential ToU",13724100.804787017,1.3964866186705829E-2,null,null,"ToU",1.3964866186705829E-2,null,12581514.501345145,13126021.01696589,13873323.206876528,13724100.804787017,14501890.485826749,15166185.312726319,15744512.549063647,16530872.218338128]
[null,"Residential","ToU Interval","Residential ToU Interval",169040792.4668352,0.17200631797098626,null,null,"ToU Interval",0.17200631797098626,null,80882210.878561988,104197774.1304246,134483071.39852861,169040792.4668352,177674857.82114539,186282299.95652112,195762211.31299421,0]
[null,"Residential","Demand","Residential Demand",204595.71543824539,2.0818498997558045E-4,null,null,"Demand",2.0818498997558045E-4,null,9734.788823519053,12718.903047632646,190561.00474994007,204595.71543824539,212173.35920319342,219549.82138949342,228042.98638744929,241145.32918472614]
[null,"Residential","Sun-Soaker Two-Way","Residential Sun-Soaker Two-Way",43651257.929042049,4.4417043020248646E-2,null,null,"Sun-Soaker Two-Way",4.4417043020248646E-2,null,0,0,0,43651257.929042049,75122948.581704035,110561041.54115859,149411816.9739556,394046367.5143019]
[null,"Small Business","Anytime","Small Business Anytime",83470591.998718947,8.4934937768793073E-2,null,"Small Business","Anytime",8.4934937768793073E-2,null,86829321.263739198,81758955.806396008,84818133.363729656,83470591.998718947,79239367.940726757,74179323.978058919,68225623.863082707,62558797.464303955]
[null,"Small Business","ToU","Small Business ToU",25229819.350121185,2.5672432471226778E-2,null,null,"ToU",2.5672432471226778E-2,null,38464220.451879248,36527788.915230453,31351867.848185819,25229819.350121185,25734316.060139753,25872571.388146624,25446602.31381505,25452858.135621473]
[null,"Small Business","ToU Interval","Small Business ToU Interval",38527823.2290591,3.9203726605621977E-2,null,null,"ToU Interval",3.9203726605621977E-2,null,21778395.838212006,27417809.073497262,36928839.281116754,38527823.2290591,39080896.929415688,41355996.883812852,43749158.900544256,0]
[null,"Small Business","Demand","Small Business Demand",10081196.491610339,1.0258053479038945E-2,null,null,"Demand",1.0258053479038945E-2,null,2641354.1987800277,3153222.7351342989,7403913.6856542872,10081196.491610339,10824115.908225378,11580844.699947571,12413509.141987577,13604461.523763789]
[null,"Small Business","Sun-Soaker Two-Way","Small Business Sun-Soaker Two-Way",18978237.50424581,1.9311177539141348E-2,null,null,"Sun-Soaker Two-Way",1.9311177539141348E-2,null,0,0,0,18978237.50424581,28641279.086681619,37785499.438269593,47690644.528282709,102213019.14945872]
[null,"Small Business","Battery","Small Business Battery",18638.259506627997,1.8965235221266437E-5,null,null,"Battery",1.8965235221266437E-5,null,0,0,0,18638.259506627997,19480.609915145105,20301.790129589608,21244.862026338669,22752.024984280135]
[null,"Controlled Load","Controlled Load 1","Controlled Load Controlled Load 1",17154065.149178244,1.7455003265696704E-2,null,"Controlled Load","Controlled Load 1",1.7455003265696704E-2,null,14681551.10073198,14867141.405099552,16327116.087044587,17154065.149178244,18035550.896408223,18924125.447625544,19849592.433001943,20893166.77339717]
[null,"Controlled Load","Controlled Load 2","Controlled Load Controlled Load 2",10193705.348475408,1.0372536107321003E-2,null,null,"Controlled Load 2",1.0372536107321003E-2,null,8964566.2302320004,9042141.8267714251,9929434.0605355874,10193705.348475408,10534356.404894911,10863785.168998212,11236671.701733012,11816446.225870438]
[null,"Medium Business","Alternative","Medium Business Alternative",437263.86577109003,4.4493489669247111E-4,null,"Large Business","Alternative",4.4493489669247111E-4,null,318523.16790165671,334582.30502836243,393435.03452177747,437263.86577109003,503047.18591400015,590412.84320508561,703862.00685908762,872656.85599681269]
[null,"Medium Business","Av Daily Demand","Medium Business Av Daily Demand",0,0,null,null,"Av Daily Demand",0,null,6450072.1743447576,4808431.9733662484,5378844.0247636419,0,0,0,0,0]
[null,"Medium Business","Transitional","Medium Business Transitional",31728791.759984374,3.2285418002721569E-2,null,null,"Transitional",3.2285418002721569E-2,null,26800924.797543015,28851740.526094865,30952803.105958298,31728791.759984374,33013792.359470647,34259619.375220872,35565459.082293712,37824728.880082302]
[null,"Medium Business","Three Rate Demand","Medium Business Three Rate Demand",169611661.47204405,0.17258720187597032,null,null,"Three Rate Demand",0.17258720187597032,null,151686157.63848257,153970621.1314216,164093400.52622792,169611661.47204405,174812198.17798778,180369918.42183173,186556338.54457775,197334540.19973677]
[null,"Medium Business","Battery","Medium Business Battery",440631.04481940292,4.4836114701700733E-4,null,null,"Battery",4.4836114701700733E-4,null,0,0,0,440631.04481940292,457379.58948019211,472930.17091283115,492425.82749370573,531789.65696470859]
[null,"Large Business","Av Daily Demand","Large Business Av Daily Demand",0,0,null,"High Voltage","Av Daily Demand",0,null,3695942.8811175954,3290743.9604387833,3415174.5487535866,0,0,0,0,0]
[null,"Large Business","Montly Demand","Large Business Montly Demand",50969486.137842305,5.1863656762988306E-2,null,null,"Montly Demand",5.1863656762988306E-2,null,43278487.547066696,43941785.445950828,47987395.920458674,50969486.137842305,51646848.286373138,52230562.648050755,52899881.57902585,55196465.985743605]
[null,"Large Business","Battery","Large Business Battery",3194866.1431808555,3.2509144903974624E-3,null,null,"Battery",3.2509144903974624E-3,null,0,0,0,3194866.1431808555,3277445.093658166,3352950.9291900578,3450192.268274704,3658383.7037682198]
[null,"Subtransmission","Three Rate Demand","Subtransmission Three Rate Demand",7899137.4026530283,8.0377139739439916E-3,null,"Subtransmission","Three Rate Demand",8.0377139739439916E-3,null,6542239.7834138945,6774273.0873259278,6774583.4509644629,7899137.4026530283,8342903.0559764244,8810788.083692804,9319586.1096311584,10161590.961706555]
[null,"Subtransmission","Cost Reflective","Subtransmission Cost Reflective",12428153.370064074,1.2646183617382378E-2,null,null,"Site Specific",1.2646183617382378E-2,null,9487916.489499256,9740933.2401519585,11294433.566084815,12428153.370064074,13066242.924471632,13713039.962831868,14392820.796943715,15357578.331708515]
[null,"Not Assigned","Not Assigned","Not Assigned Not Assigned",4309330.3789241835,4.3849300549433307E-3,null,null,null,null,null,4741065.8727184245,4834474.5520514771,4307216.0745138256,4309330.3789241835,4380584.8491563248,4511781.575793446,4711429.3934577461,5070606.5014872905]
[null,null,null,null,982759205.9458462,1,null,null,"Total excluding not assigned",0.99561506994505711,null,866688852.56804013,873986666.98333383,948647061.65561831,982759205.9458462,1019429989.5163908,1056766319.9715822,1096111965.8955495,1143923099.9267979]
[]
[null,"Check: Total Forecast Residual Cost Recovery",null,null,982759205.94584632,null,null,null,null,null,null,866688852.56804037,873986666.98333395,948647061.65561855,982759205.94584632,1019429989.5163908,1056766319.9715819,1096111965.8955498,1143923099.9267976]
[null,"Difference",null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Error Check",null,null,"Ok",null,null,null,null,"Ok",null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Note: Check difference should be zero.  If the difference is non-zero, the assignment of tariff to residual categories on the 'Input | General Inputs' sheet doesn't match the combinations used on the 'Output | Residuals Chart' sheet."]
[]
[null,"Chart Data| Chart 2 - Residual Cost recovery by charging parameter"]
[]
[null,"Block Column Ref",4,12,20,28,36,44,52]
[null,"Block and Year Col. Ref","Fixed","Consumption | Non-ToU (anytime) - c/kWh","Consumption | Peak - c/kWh","Consumption | Shoulder - c/kWh","Consumption | Off-peak - c/kWh","Consumption | Sunsoaker Off-peak Period - c/kWh","Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,"Fixed + Consumption (Applied)"]
[null,"Proposed","Fixed","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period",null,"Check","Row","Fixed + Consumption",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Anytime",0.56870634270726939,0.43129365729273056,0,0,0,0,0,null,"Ok",1,271465060.12354499,346854652.96364713,327335506.94893676,338743515.46694958,271465060.12354499,250308313.90961549,225642790.53406805,198240338.72011799,170534872.4903785]
[null,"Residential ToU",0.48795794877409648,0,0.11051828365512789,0.31127257633243827,9.0251191238337372E-2,0,0,null,"Ok",4,13724100.804787017,12581514.501345145,13126021.01696589,13873323.206876528,13724100.804787017,14501890.485826749,15166185.312726319,15744512.549063647,16530872.218338128]
[null,"Residential ToU Interval",0.73524170593806926,0,7.0785353927277329E-4,0.21011398880384322,5.3936451718814948E-2,0,0,null,"Ok",9,169040792.4668352,80882210.878561988,104197774.1304246,134483071.39852861,169040792.4668352,177674857.82114539,186282299.95652112,195762211.31299421,0]
[null,"Residential Demand",0.83113490459597783,0,4.9004750610604254E-2,6.5613645234930185E-2,5.4246699558487599E-2,0,0,null,"Ok",23,71842.69062570289,4484.0506743426595,4698.0818935978359,58965.795056926683,71842.69062570289,76028.284006473346,80310.552092226528,84803.187856930002,89850.82145989241]
[null,"Residential Sun-Soaker Two-Way",0.75179880113534159,0,0,0,0,0.12087389796490358,0.12732730089975491,null,"Ok",11,43468827.880608469,0,0,0,43468827.880608469,75064237.219300047,110466001.69653448,149277376.22597235,393517364.55291462]
[null,"Small Business Anytime",0.41616757186570991,0.58383242813429004,0,0,0,0,0,null,"Ok",5,83470591.998718947,86829321.263739198,81758955.806396008,84818133.363729656,83470591.998718947,79239367.940726757,74179323.978058919,68225623.863082707,62558797.464303955]
[null,"Small Business ToU",0.11237610826360539,0,5.1574345176121118E-2,0.52804455716808008,0.30800498939219328,0,0,null,"Ok",6,9009589.2892556228,13074998.922134046,12478332.422993002,13300858.713295106,9009589.2892556228,9103922.3512230422,9006326.4627579078,8707053.0570838153,8513948.8756225407]
[null,"Small Business ToU Interval",0.41523565004935292,0,4.3867843291454933E-2,0.33628965181049819,0.20460685484869387,0,0,null,"Ok",10,38527823.2290591,21778395.838212006,27417809.073497262,36928839.281116754,38527823.2290591,39080896.929415688,41355996.883812852,43749158.900544256,0]
[null,"Small Business Demand",0.27551870313168453,0,0.13163368827219063,0.37967900689642659,0.21316860169969828,0,0,null,"Ok",24,7369152.7220666297,1433818.0540608587,1628995.9341244241,4599541.2563651316,7369152.7220666297,7637793.6476794668,7898711.4696541131,8200403.2826174907,8692804.6632296685]
[null,"Small Business Sun-Soaker Two-Way",0.29404096700469334,0,0,0,0,0.37497676599341428,0.33098226700189243,null,"Ok",12,18963305.80121278,0,0,0,18963305.80121278,28643362.877780505,37787815.964085832,47692975.753020257,102222141.19009539]
[null,"Small Business Battery",1,0,0,0,0,0,0,null,"Ok",13,6767.7980038770684,0,0,0,6767.7980038770684,7206.945661586341,7660.1239103532425,8127.7614346565397,8610.3399970681749]
[null,"Medium Business Battery",1,0,0,0,0,0,0,null,"Ok",14,34011.757813834694,0,0,0,34011.757813834694,36218.70662790451,38496.166569044566,40846.292003071008,43271.504041239161]
[]
[null,"Note: Residial % adjusted so cannot go negative.",null,null,null,null,null,null,null,null,null,null,null,"Fixed + Consumption (Proposed)"]
[]
[null,"Chart Data| Chart 3 - Forecast residual costs over the 2024-29 period",null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,2025,2026,2027,2028,2029]
[null,"Revenue",1115.9834915467895,1127.2050377431392,1138.539419926751,1149.9877726970642,1161.5512420622529]
[null,"LRMC",281.88927806770278,285.23460846539058,289.53572955909806,292.94517271279392,290.37230897592474]
[null,"Residual Costs",834.09421347908676,841.97042927774862,849.00369036765289,857.04259998427028,871.17893308632813]
[]
[null,"LRMC",0.25259269532472656,0.25304589574624325,0.25430452779379886,0.25473764127574172,0.24998665445046492]
[null,"Residual Costs",0.74740730467527339,0.74695410425375675,0.74569547220620114,0.74526235872425828,0.75001334554953514]
[null,null,1115983.4915467896,1127205.0377431393,1138539.4199267509,1149987.7726970641,1161551.2420622529]
[]
[null,"LRMC | Exports",4.7396151857051344E-2,0.1456766761170239,0.18961835257290166,0.23136372755975321,1.0878329207538466]
[]
[null,"End"]

{"sheet":"Output | Efficent Bounds Charts","index":17,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,16]]}
[]
[null,null,null,"Worksheet:",null,"Output | Efficent Bounds Charts",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet provides output showing the relationship bewteen target revenue, LRMC, stand alone costs and avoidable costs. Note: values in this worksheet are in nominal dollars."]
[]
[]
[]
[null,"Chart | Efficient Bounds - LV Residential and Small Business"]
[]
[null,null,null,null,null,null,null,"Applied Tariff Class:"]
[null,null,null,null,null,null,null,"LV Residential and Small Business"]
[]
[null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029]
[null,null,null,null,null,null,null,"Stand Alone Costs",2240256348.5252652,2333940001.7505546,2435943595.1456819,2535599433.8919954,2619979432.0438237]
[null,null,null,null,null,null,null,"Target Revenue",897518719.08047497,930808782.51927114,967557820.08229375,1003877385.1563857,1036706660.3964126]
[null,null,null,null,null,null,null,"LRMC",160872427.18080086,165376503.03691587,170006683.15883422,174766498.1899913,179659577.62411106]
[null,null,null,null,null,null,null,"Avoidable Cost",377348307.74970359,391317482.45978612,406595056.04110682,421742794.59401649,436368857.54754359]
[]
[null,null,null,null,null,null,null,"Column Ref",4,5,6,7,8]
[null,null,null,null,null,null,null,"Row Ref",1,"Nominal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Output | Annual Compliance","index":18,"n_rows":92,"n_cols":15,"rows_kept":92,"cut":false,"hidden":false,"merged":[[1,9,1,10],[4,3,5,12]]}
[]
[null,null,null,"Worksheet:",null,"Output | Annual Compliance",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"Worksheet Check Result",null,"Ok"]
[null,null,null,"This worksheet provides output checking (1) that each tariff component charge is greater than or equal to the modelled LRMC; and (2) that forecast revenue for each Tariff Class lies within the efficient bounds. Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[]
[]
[null,"Chart | Annual Compliance - Check that forecast revenue for each Tariff Class lies within the efficient bounds"]
[]
[]
[null,null,null,null,null,null,null,"Tariff Class","Avoidable Costs","Forecast Revenue","Stand Alone Costs","Forecast Revenue within Efficient Bounds"]
[null,null,null,null,null,null,null,null,"$ dollars","$ dollars","$ dollars",null,"Row Ref"]
[null,null,null,null,null,null,null,"LV Residential and Small Business",377348307.74970359,897518719.08047497,2240256348.5252652,"Yes",1]
[null,null,null,null,null,null,null,"LV Demand",69895494.872177318,180511155.39691171,648014985.80369771,"Yes",2]
[null,null,null,null,null,null,null,"HV Demand",24478623.912327025,63533187.727975123,246388076.42469645,"Yes",3]
[null,null,null,null,null,null,null,"ST Demand",43767834.78836906,113998157.99923359,431190405.49599946,"Yes",4]
[null,null,null,null,null,null,null,"Inter Distributor Transfers",0,0,0,"Yes",5]
[null,null,null,null,null,null,null,"Unmetered",2646737.2951207096,6911092.5752646979,424999880.49815112,"Yes",6]
[]
[null,null,null,null,null,null,null,"Cash Flow Timing & Col. Ref",2025,4]
[]
[null,null,null,null,null,null,null,"Chart Heading: ","Proposed Revenue between Standalone and Avoidable Costs (2025 Year)"]
[null,null,null,null,null,null,null,"X-axis:","Proposed Revenue ($M, Nominal)"]
[]
[]
[]
[]
[]
[]
[]
[null,"Check | Check that each tariff component is geater than or equal to the modelled LRMC"]
[]
[null,"Code","Name","Tariff Components are not less than modelled LRMC - 2025","Comments",null,null,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNC1AU","LV Controlled Load 1","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNC2AU","LV Controlled Load 2","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT3AU","LV Residential ToU","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNN1AU","LV Small Business Anytime","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT1AO","LV Small Business ToU","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT2AU","LV Small Business ToU","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT3AL","LV Residential ToU_Interval meter","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNRSS2","LV Residential_Sun Soaker","Yes","New",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNBSS1","LV Small Business_Sun Soaker","Yes","New",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND4SB","LV Small Scale Battery","Yes","New",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND4LS","LV Large Battery/Hybrid ","Yes","New",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1CO","LV 1 Rate Dmd Cent","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"TLD","Time of Day - LV Demand - FW","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND3AO","LV Large Business Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNS1AO","LV ToU avg daily Demand","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND3TO","LV ToU Demand-alternate tariff","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1AR","LV Residential_Opt in Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1AB","LV Small Business_Opt in Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNDTRS","Transitional Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHND3AO","HV Business Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHND4LS","HV Battery/Hybrid","Yes","New",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHNS1AO","HV ToU avg daily Demand","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BSSD3AO","Subtransmission Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare1","Spare1","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare2","Spare2","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare3","Spare3","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare4","Spare4","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare5","Spare5","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[]
[null,"End"]

{"sheet":"Output | TSS","index":19,"n_rows":201,"n_cols":19,"rows_kept":201,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,16],[95,1,96,1],[98,1,99,1],[147,11,147,13],[146,7,146,13],[119,1,120,1],[130,4,130,6],[121,5,121,6],[130,7,130,10],[160,1,161,1],[144,1,145,1],[146,4,146,6],[147,4,147,6],[147,8,147,10]]}
[]
[null,null,null,"Worksheet:",null,"Output | TSS",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet provides outputs which are included in the TSS"]
[]
[]
[]
[null,"TSS Tables and charts"]
[]
[null,"Table x-x: Forecast 2024–25 revenue ($ million) by customer class",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,"Row Ref","Tariff Class","Avoidable Costs","Stand Alone Costs","Target Revenue","Target Revenue lies between stand-alone and avoidable cost?",null,null,"Cash Flow Timing & Col. Ref",2025,4]
[null,null,null,null,null,null,null,null,null,null,0.97276471703413891,"◄ Inflation adjustment"]
[null,1,"LV Residential and Small Business",367.07111981145158,2179.2423329571129,873.07454279916101,"Yes"]
[null,2,"LV Demand",67.991871291294686,630.36611429921561,175.5948830011823,"Yes"]
[null,3,"HV Demand",23.811941663459905,239.67762744385561,61.802843382480553,"Yes"]
[null,4,"ST Demand",42.575805423104768,419.44681279015157,110.89338590853751,"Yes"]
[null,6,"Unmetered",2.574652655951799,413.42488849232683,6.7228670133741026,"Yes"]
[]
[null,5,"Inter Distributor Transfers",0,0,0,"Yes"]
[]
[null,"Table x-x: How different expenditures contribute to our long run marginal cost of peak demand at each voltage level",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Voltage Level","LRMC at voltage level","Growth capital expenditure","Replacement capital expenditure","Growth operating expenditure","Voltage level component of LRMC","Total LRMC at voltage level"]
[null,null,"Support network consumption demand"]
[null,null,"Subtransmission",37.116488475362914,10.465267994579047,4.1704962540612565,2.4988299620237342,54.251082686026955,54.251082686026955]
[null,null,"High Voltage",37.885891317095876,49.802176880471755,47.208335529871995,10.584666416278679,145.48107014371831,199.73215282974527]
[null,null,"Low Voltage",2.3104991008908842,8.0938373896226015,6.57645707722582,1.5202960483253511,18.501089616064657,218.23324244580994]
[]
[null,"Table x-x: How different expenditures contribute to our long run marginal cost of peak exports at each voltage level",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Voltage Level","LRMC at voltage level","Growth capital expenditure","Replacement capital expenditure","Growth operating expenditure","Voltage level component of LRMC","Total LRMC at voltage level"]
[null,null,"Support export to the network"]
[null,null,"Subtransmission",null,1.9844655278087651,0,0,1.9844655278087651,1.9844655278087651]
[null,null,"High Voltage",null,7.7963721800141981,0,3.2791363263118534,11.075508506326052,13.059974034134818]
[null,null,"Low Voltage",null,1.0735498724309041,0,1.2882321281939419,2.3617820006248458,15.421756034759664]
[]
[null,"Figure x-x: Allocation of residual costs between distribution network charges and customer types - 2025"]
[]
[null,null,"Charted sourced from rows 8 to 30 in 'Output | Residuals Chart'"]
[null,null,"Set drop down value in J11 to 2025 and set drop down value in J13 to \"Proposed\""]
[]
[null,"Figure x-x: Allocation of residual costs between distribution network charges and customer types - 2029"]
[]
[null,null,"Charted sourced from rows 8 to 30 in 'Output | Residuals Chart'"]
[null,null,"Set drop down value in J11 to 2029 and set drop down value in J13 to \"Proposed\""]
[]
[null,"Figure x-x: Residential Anytime flat rate network charge – estimated annual Distribution Use of System (DUoS) charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 79 to 99 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C81 of 'Output | Indicative Bills' to [BLNN2AU]"]
[null,null,"Set drop down value in C16 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Residential ToU network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 79 to 99 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C81 of 'Output | Indicative Bills' to [BLNT3AU]"]
[null,null,"Set drop down value in C16 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Residential Sun Soaker two-way network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 79 to 99 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C81 of 'Output | Indicative Bills' to [BLNRSS2]"]
[null,null,"Set drop down value in C16 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Small business Anytime flat rate network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 171 to 192 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C172 of 'Output | Indicative Bills' to [BLNN1AU]"]
[null,null,"Set drop down value in C107 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Small business ToU network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 171 to 192 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C172 of 'Output | Indicative Bills' to [BLNT2AL]"]
[null,null,"Set drop down value in C107 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Small business Sun Soaker two-way network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 171 to 192 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C172 of 'Output | Indicative Bills' to [BLNRSS1]"]
[null,null,"Set drop down value in C107 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Large business network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 261 to 283 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C262 of 'Output | Indicative Bills' to [BLND3AO/BHND3AO/BSSD3AO]"]
[null,null,"Set drop down value in C197 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Table x-x: The estimated effect on bills of moving from one tariff to another",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,null,"Residential",null,null,null,"Small Business"]
[null,null,"Annual Consumption","2 MWh","2 MWh","5 MWh",null,"5 MWh","5 MWh","20 MWh",null,"Bill Year",2026]
[null,null,"Photovoltaic capacity","0 kW","2.9 kW","6.5 kW",null,"0 kW","7.9 kW","10.0 kW"]
[null,null,null,"No solar","Average solar","High solar",null,"No solar","Average solar","High solar",null,"DUoS share of bill",0.38]
[null,"From Anytime (accumulation meter customers)","$ annual",-50.184330735775319,-11.22723261397962,-95.923666704877164,null,-289.894531009682,-183.75098035313184,-1025.216263317581]
[null,null,"% on retail",-2.959655190668764E-2,-6.6213371376341356E-3,-3.4366539882078648E-2,null,-7.8313521757809756E-2,-4.9639385564756493E-2,-0.11437547761443922,null,"Dollar Year",2024]
[null,null,null,null,null,null,null,null,null,null,null,"Adjustment ►",0.94627119470650822]
[null,"From ToU (interval/smart meter customers)","$ annual",9.3030563955492305,47.93332105876425,96.348132731540488,null,-8.9888336080867379,138.57694704101939,264.09544625902356]
[null,null,"% on retail",6.0446025201679986E-3,3.1126979693988588E-2,4.2161514112153464E-2,null,-3.0342136897496454E-3,4.856408737817762E-2,4.7408146440208826E-2]
[]
[]
[]
[null,"Figure x-x: Residential customer bill impacts ($, real 2024) ",null,null,null,null,null,"Dollar basis:","Real, 30 June "]
[]
[null,null,"Chart and table sourced from rows 14 to 33 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C19 of 'Output | Indicative Bills' to 2025"]
[null,null,"Set drop down value in C22 of 'Output | Indicative Bills' to either 0KW, 2.9KW or 6.5KW depending on what version of the chart is needed"]
[]
[null,"Figure x-x: Small business customer bill impacts ($, real 2024) ",null,null,null,null,null,"Dollar basis:","Real, 30 June "]
[]
[null,null,"Chart and table sourced from rows 106 to 124 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C110 of 'Output | Indicative Bills' to 2025"]
[null,null,"Set drop down value in C113 of 'Output | Indicative Bills' to either 0KW, 7.9KW or 10.0KW depending on what version of the chart is needed"]
[]
[null,"Additional TSS Explanatory Statement Tables and Charts"]
[]
[null,"Table x-x: LRMC comparison to proposed network charge components by charging type  ",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,"Anytime (block) network charges"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Year",2025,4]
[null,"Code","Name",null,"LRMC","Proposed 2024-25 DUOS"]
[null,null,null,null,"Charge c/kWh","NAC $/year","Energy c/kWh ",null,null,null,null,null,null,null,null,null,"Dollar Year",2024]
[null,null,null,null,"(any time)",null,"(any time)",null,null,null,null,null,null,null,null,null,"Tariff Adjustment ►",0.97276471703413891]
[1,"BLNN2AU","LV Residential anytime",null,2.9308788939807942,387.23148476261991,9.2728124572984409,null,null,null,null,null,null,null,null,null,"LRMC Adjustment ►",1]
[5,"BLNN1AU","LV Small Business Anytime",null,2.9308788939807942,658.34751101856864,13.360728663838362]
[]
[]
[null,"Time of Use network charges"]
[]
[null,"Code","Name",null,"LRMC",null,null,"Proposed 2024-25 DUOS"]
[null,null,null,null,"Peak c/kWh","Shoulder c/kWh","Off-peak c/kWh","NAC $/year","Peak c/kWh","Shoulder c/kWh","Off-peak c/kWh",null,null,null,null,null,"Tariff Year",2025,4]
[]
[4,"BLNT3AU","LV Residential ToU",null,7.6606342175160185,2.3565506691134637,1.6163229514357322,387.23148476261991,12.626319413744309,9.7345234044098738,2.9848748705048549,null,null,null,null,null,"Dollar Year",2024]
[8,"BLNT2AU","LV Small Business ToU",null,7.7601869993857129,2.7351495146387985,1.530430728727314,658.34751101856864,13.187874974265664,10.167466336363676,4.8615349116623099,null,null,null,null,null,"Tariff Adjustment ►",0.97276471703413891]
[9,"BLNT3AL","LV Residential ToU_Interval meter",null,13.192230024025639,1.9263515432746976,1.5715322000201279,387.23148476261991,13.25763538443152,9.2477972341893775,2.9848748705048549,null,null,null,null,null,"LRMC Adjustment ►",1]
[10,"BLNT2AL","LV Small Bus TOU_Interval meter",null,10.759036727637369,2.5588745457807156,1.4865353171128042,658.34751101856864,13.847268722978949,9.6590930195454945,4.6184581660791952]
[11,"BLNRSS2","LV Residential_Sun Soaker",null,7.0362498450304578,0,0.5808139004051257,387.23148476261991,11.252716309310449,0,2.9848748705048549]
[12,"BLNBSS1","LV Small Business_Sun Soaker",null,6.4314296396101742,0,0.82543224724306596,658.34751101856864,11.753180871262222,0,4.6184581660791952]
[13,"BLND4SB","LV Small Scale Battery",null,0,0,0,658.34751101856864,0,0,0]
[14,"BLND4LS","LV Large Battery/Hybrid ",null,0,0,0,6617.0875931217142,0,0,0]
[29,"BHND4LS","HV Battery/Hybrid",null,0,0,0,8190.8926527015356,0,0,0]
[]
[]
[null,"Demand network charges"]
[]
[null,"Code","Name",null,"LRMC",null,null,"Proposed 2024-25 DUOS"]
[null,null,null,null,"Demand charge $/kVA/M",null,null,"NAC $/year","Energy charge c/kWh",null,null,"Demand charge $/kVA/M",null,null,null,null,"Tariff Year",2025,4]
[null,null,null,null,"Peak","Shoulder","Off-peak",null,"Peak","Shoulder","Off-peak","Peak","Shoulder","Off-peak"]
[23,"BLND1AR","LV Residential_Opt in Demand",null,3.7662233359036015,3.6229989855600739,3.2080521940661133,387.23148476261991,4.1179255461522182,2.1931186252248693,1.1888520876657698,4.5513425743522804,0,0,null,null,"Dollar Year",2024]
[24,"BLND1AB","LV Small Business_Opt in Demand",null,3.7662233359036015,3.6229989855600739,3.2080521940661133,658.34751101856864,7.0356191647209876,4.3972619779506186,2.2902406135159468,8.5053214358208251,0,0,null,null,"Tariff Adjustment ►",0.97276471703413891]
[19,"BLND3AO","LV Large Business Demand",null,3.7662233359036015,3.6229989855600739,3.2080521940661133,6617.0875931217142,0.93951432752277586,0.69593268400206054,0.20248409899667735,10.552369561782806,9.5473819844701548,2.5016978820842799,null,null,"LRMC Adjustment ►",1]
[25,"BLNDTRS","Transitional Demand",null,3.7662233359036015,3.6229989855600739,3.2080521940661133,6617.0875931217142,0.93951432752277586,0.69593268400206054,0.20248409899667735,10.552369561782806,9.5473819844701548,2.5016978820842799]
[28,"BHND3AO","HV Business Demand",null,3.9740608205061339,3.100504152137848,3.2931887081737403,8190.8926527015356,0.72060749407117564,0.53378037223045405,0.30390533790703778,10.082234986081174,9.1220221302639164,2.7297321501678313]
[31,"BSSD3AO","Subtransmission Demand",null,1.560417739113559,1.2113136589738891,1.2863658781222886,8130.6663206610501,0.25673420614903575,0.12116221589842099,0.11030055753112278,3.890712160683909,2.7737059627280027,1.1056839552954272]
[13,"BLND4SB","LV Small Scale Battery",null,3.7662233359036015,3.6229989855600739,3.2080521940661133,658.34751101856864,0,0,0,8.5053214358208251,2.0163949431320094,2.0163949431320094]
[14,"BLND4LS","LV Large Battery/Hybrid ",null,3.7662233359036015,3.6229989855600739,3.2080521940661133,6617.0875931217142,0,0,0,10.552369561782806,9.5473819844701548,2.5016978820842799]
[29,"BHND4LS","HV Battery/Hybrid",null,3.9740608205061339,3.100504152137848,3.2931887081737403,8190.8926527015356,0,0,0,10.082234986081174,9.1220221302639164,2.7297321501678313]
[]
[]
[null,"Export network charges"]
[]
[null,"Code","Name",null,"LRMC","Proposed 2025-26 DUOS"]
[null,null,null,null,"Charge c/kWh","Exports c/kW/M",null,null,null,null,null,null,null,null,null,null,"Tariff Year",2026,5]
[null,null,null,null,"(band 1)","(band 1)"]
[11,"BLNRSS2","LV Residential_Sun Soaker",null,0.73628989079183005,0.73628989079183005,null,null,null,null,null,null,null,null,null,null,"Dollar Year",2024]
[12,"BLNBSS1","LV Small Business_Sun Soaker",null,0.73628989079183005,0.73628989079183005,null,null,null,null,null,null,null,null,null,null,"Tariff Adjustment ►",0.94627119470650822]
[13,"BLND4SB","LV Small Scale Battery",null,1.1197742089125748,1.1197742089125748,null,null,null,null,null,null,null,null,null,null,"LRMC Adjustment ►",{"$error":"#N/A"}]
[14,"BLND4LS","LV Large Battery/Hybrid ",null,1.1197742089125748,1.1197742089125748,null,null,null,null,null,null,null,null,null,null,"LRMC Adjustment ►",1]
[29,"BHND4LS","HV Battery/Hybrid",null,0.92295904219383773,0.92295904219383762]
[]
[]
[]
[null,"Aligning costs with charges parameters (2029 year)",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,null,null,null,null,"Value",null,"Year",2029]
[null,null,null,null,null,"Peak demand long run marginal costs",289.2844760551709]
[null,null,null,null,null,"Peak exports long run marginal costs",1.0878329207538466]
[null,null,null,null,null,"Residual costs",871.17893308632813]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Output | Indicative Bills","index":20,"n_rows":351,"n_cols":22,"rows_kept":351,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[283,7,283,9],[283,10,283,12]]}
[]
[null,null,null,"Worksheet:",null,{"$f":"MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,LEN(CELL(\"filename\",B2))-FIND(\"]\",CELL(\"filename\",B2)))","v":{"$error":"#VALUE!"}},null,null,null,"Jump to Index"]
[null,null,null,{"$f":"'Error Checks'!$B$10","v":"Workbook Check Result"},null,{"$f":"'Error Checks'!$E$10","v":"Ok"}]
[null,null,null,"This worksheet outputs the indicative bills for selected tariffs based on assumed consumption and peak exports"]
[]
[]
[]
[]
[]
[]
[null,"Output | Indicative bills | Residential"]
[]
[null,"Residential by tariff for a given year",null,{"$f":"D16","v":"Real$2024"}]
[]
[null,null,null,null,null,{"$f":"MATCH(F16,'Input | General Inputs'!$B$95:$B$151,0)","v":1},{"$f":"MATCH(G16,'Input | General Inputs'!$B$95:$B$151,0)","v":4},{"$f":"MATCH(H16,'Input | General Inputs'!$B$95:$B$151,0)","v":9},{"$f":"MATCH(I16,'Input | General Inputs'!$B$95:$B$151,0)","v":23},{"$f":"MATCH(J16,'Input | General Inputs'!$B$95:$B$151,0)","v":11},"◄ Index",null,null,null,{"$f":"\"Residential Network Charges \"&C19-1&\"-\"&RIGHT(C19,2)&\" (\"&D16&\")\"","v":"Residential Network Charges 2025-26 (Real$2024)"},null,null,null,null,null,null,{"$f":"\"Residential Network Charges \"&C19-1&\"-\"&RIGHT(C19,2)&\" (\"&D16&\")\"","v":"Residential Network Charges 2025-26 (Real$2024)"}]
[null,"Dollar basis","Real",{"$f":"IF(C16=Nominal,Nominal&\"$\",C16&\"$\"&'Input | General Inputs'!$B$23)","v":"Real$2024"},null,"BLNN2AU","BLNT3AU","BLNT3AL","BLND1AR","BLNRSS2",null,null,null,null,null,null,null,null,null,null,null,{"$f":"G17&\" compared to \"&J17&\" with \"&ROUND(C22,1)&\"KW of solar\"","v":"LV Residential ToU compared to LV Residential_Sun Soaker with 0KW of solar"}]
[null,null,{"$f":"IF(C16=Nominal,1,'Input | General Inputs'!$E$23/INDEX('Input | General Inputs'!$E$21:$E$28,C20))","v":0.94627119470650822},"◄ Inflation adjustment","Annual Consumption (MWh)",{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,F15)","v":"LV Residential anytime"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,G15)","v":"LV Residential ToU"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,H15)","v":"LV Residential ToU_Interval meter"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,I15)","v":"LV Residential_Opt in Demand"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,J15)","v":"LV Residential_Sun Soaker"}]
[]
[null,"Year",2026,null,1,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E19+F$43*F$72*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E19\n+F$69*F$46*$E19\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":551.81775464998407},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E19+G$43*G$72*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E19\n+G$69*G$46*$E19\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":526.06544699204346},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E19+H$43*H$72*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E19\n+H$69*H$46*$E19\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":521.72022758108915},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E19+I$43*I$72*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E19\n+I$69*I$46*$E19\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":509.20264702917063},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E19+J$43*J$72*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E19\n+J$69*J$46*$E19\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":526.72558928209639}]
[null,null,{"$f":"MATCH(C19,Lookups!$C$99:$J$99,0)","v":5},"Small user",2,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E20+F$43*F$72*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E20\n+F$69*F$46*$E20\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":644.33335814654663},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E20+G$43*G$72*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E20\n+G$69*G$46*$E20\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":592.82874283066531},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E20+H$43*H$72*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E20\n+H$69*H$46*$E20\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":584.13830400875668},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E20+I$43*I$72*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E20\n+I$69*I$46*$E20\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":559.10314290491954},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E20+J$43*J$72*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E20\n+J$69*J$46*$E20\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":594.14902741077128}]
[null,null,null,null,3,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E21+F$43*F$72*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E21\n+F$69*F$46*$E21\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":736.84896164310919},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E21+G$43*G$72*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E21\n+G$69*G$46*$E21\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":659.59203866928715},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E21+H$43*H$72*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E21\n+H$69*H$46*$E21\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":646.55638043642421},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E21+I$43*I$72*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E21\n+I$69*I$46*$E21\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":609.00363878066867},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E21+J$43*J$72*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E21\n+J$69*J$46*$E21\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":661.57246553944617}]
[null,"Peak Exports (KW)",0,null,4,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E22+F$43*F$72*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E22\n+F$69*F$46*$E22\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":829.36456513967175},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E22+G$43*G$72*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E22\n+G$69*G$46*$E22\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":726.35533450790911},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E22+H$43*H$72*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E22\n+H$69*H$46*$E22\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":708.97445686409185},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E22+I$43*I$72*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E22\n+I$69*I$46*$E22\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":658.90413465641768},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E22+J$43*J$72*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E22\n+J$69*J$46*$E22\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":728.99590366812106}]
[null,"Export Volume (kWh)",{"$f":"C22*365*5","v":0},"Average user",5,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E23+F$43*F$72*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E23\n+F$69*F$46*$E23\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":921.88016863623432},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E23+G$43*G$72*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E23\n+G$69*G$46*$E23\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":793.11863034653095},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E23+H$43*H$72*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E23\n+H$69*H$46*$E23\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":771.39253329175938},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E23+I$43*I$72*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E23\n+I$69*I$46*$E23\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":708.8046305321667},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E23+J$43*J$72*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E23\n+J$69*J$46*$E23\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":796.41934179679595}]
[null,null,null,null,6,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E24+F$43*F$72*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E24\n+F$69*F$46*$E24\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":1014.3957721327969},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E24+G$43*G$72*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E24\n+G$69*G$46*$E24\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":859.88192618515279},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E24+H$43*H$72*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E24\n+H$69*H$46*$E24\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":833.81060971942691},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E24+I$43*I$72*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E24\n+I$69*I$46*$E24\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":758.70512640791571},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E24+J$43*J$72*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E24\n+J$69*J$46*$E24\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":863.84277992547084}]
[null,"Free threshold (kW)",1.5,null,7,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E25+F$43*F$72*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E25\n+F$69*F$46*$E25\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":1106.9113756293596},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E25+G$43*G$72*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E25\n+G$69*G$46*$E25\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":926.64522202377475},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E25+H$43*H$72*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E25\n+H$69*H$46*$E25\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":896.22868614709455},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E25+I$43*I$72*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E25\n+I$69*I$46*$E25\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":808.60562228366473},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E25+J$43*J$72*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E25\n+J$69*J$46*$E25\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":931.26621805414572}]
[null,"Free threshold (kWh)",{"$f":"C25*365*5","v":2737.5},null,8,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E26+F$43*F$72*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E26\n+F$69*F$46*$E26\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":1199.4269791259221},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E26+G$43*G$72*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E26\n+G$69*G$46*$E26\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":993.40851786239671},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E26+H$43*H$72*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E26\n+H$69*H$46*$E26\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":958.64676257476208},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E26+I$43*I$72*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E26\n+I$69*I$46*$E26\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":858.50611815941386},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E26+J$43*J$72*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E26\n+J$69*J$46*$E26\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":998.68965618282061}]
[null,null,null,null,9,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E27+F$43*F$72*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E27\n+F$69*F$46*$E27\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":1291.9425826224847},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E27+G$43*G$72*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E27\n+G$69*G$46*$E27\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":1060.1718137010187},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E27+H$43*H$72*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E27\n+H$69*H$46*$E27\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":1021.0648390024297},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E27+I$43*I$72*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E27\n+I$69*I$46*$E27\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":908.40661403516299},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E27+J$43*J$72*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E27\n+J$69*J$46*$E27\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":1066.1130943114956}]
[null,null,null,null,10,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E28+F$43*F$72*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E28\n+F$69*F$46*$E28\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":1384.4581861190472},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E28+G$43*G$72*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E28\n+G$69*G$46*$E28\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":1126.9351095396407},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E28+H$43*H$72*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E28\n+H$69*H$46*$E28\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":1083.4829154300974},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E28+I$43*I$72*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E28\n+I$69*I$46*$E28\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":958.30710991091189},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E28+J$43*J$72*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E28\n+J$69*J$46*$E28\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":1133.5365324401707}]
[null,"Include metering charge","Yes",null,11,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E29+F$43*F$72*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E29\n+F$69*F$46*$E29\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":1476.9737896156098},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E29+G$43*G$72*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E29\n+G$69*G$46*$E29\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":1193.6984053782624},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E29+H$43*H$72*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E29\n+H$69*H$46*$E29\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":1145.9009918577649},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E29+I$43*I$72*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E29\n+I$69*I$46*$E29\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":1008.2076057866609},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E29+J$43*J$72*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E29\n+J$69*J$46*$E29\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":1200.9599705688454}]
[null,null,null,"Large user",12,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$56:F$61)*$E30+F$43*F$72*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$64:F$67)*$E30\n+F$69*F$46*$E30\n+MAX(MIN($C$25,$C$22),0)*F$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*F$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*F$75+MAX($C$23-$C$26,0)*F$76)/Cents_Dollars\n+($C$29=Yes)*F$53","v":1569.4893931121724},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$56:G$61)*$E30+G$43*G$72*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$64:G$67)*$E30\n+G$69*G$46*$E30\n+MAX(MIN($C$25,$C$22),0)*G$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*G$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*G$75+MAX($C$23-$C$26,0)*G$76)/Cents_Dollars\n+($C$29=Yes)*G$53","v":1260.4617012168844},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$56:H$61)*$E30+H$43*H$72*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$64:H$67)*$E30\n+H$69*H$46*$E30\n+MAX(MIN($C$25,$C$22),0)*H$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*H$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*H$75+MAX($C$23-$C$26,0)*H$76)/Cents_Dollars\n+($C$29=Yes)*H$53","v":1208.3190682854324},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$56:I$61)*$E30+I$43*I$72*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$64:I$67)*$E30\n+I$69*I$46*$E30\n+MAX(MIN($C$25,$C$22),0)*I$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*I$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*I$75+MAX($C$23-$C$26,0)*I$76)/Cents_Dollars\n+($C$29=Yes)*I$53","v":1058.10810166241},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$56:J$61)*$E30+J$43*J$72*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$64:J$67)*$E30\n+J$69*J$46*$E30\n+MAX(MIN($C$25,$C$22),0)*J$73*'Input | Contributions to Peak'!$Q$78+MAX($C$22-$C$25,0)*J$74*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$26,$C$23),0)*J$75+MAX($C$23-$C$26,0)*J$76)/Cents_Dollars\n+($C$29=Yes)*J$53","v":1268.3834086975203}]
[]
[]
[]
[null,null,null,"WORKING"]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","%",1]
[null,null,null,"Peak","%",null,0.18968090752288708,0.10547692484482837,0.10547692484482837]
[null,null,null,"Shoulder","%",null,0.27823570386095264,0.36195975883465747,0.36195975883465747]
[null,null,null,"Off-peak","%",null,0.53208338861616034,0.53256331632051412,0.53256331632051412]
[null,null,null,"Cheap","%",null,null,null,null,0.5182811576861126]
[null,null,null,"Busy","%",null,null,null,null,0.48171894783602953]
[null,null,null,"Export rebate","%",null,null,null,null,1.1043958199539563E-2]
[]
[null,null,null,"Demand conversion"]
[null,null,null,"Anytime","KVA-months per MWh"]
[null,null,null,"Peak","KVA-months per MWh",null,null,null,6.8995171086965801,{"$f":"I47","v":6.8995171086965801}]
[null,null,null,"Shoulder","KVA-months per MWh"]
[null,null,null,"Off-peak","KVA-months per MWh"]
[]
[null,null,null,"Charges"]
[null,null,null,"Fixed","$/year",{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,F15,$C20)*$C$17","v":401.12740228145617},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,G15,$C20)*$C$17","v":401.12740228145617},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,H15,$C20)*$C$17","v":401.12740228145617},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,I15,$C20)*$C$17","v":401.12740228145617},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,J15,$C20)*$C$17","v":401.12740228145617}]
[null,null,null,"Metering","$/year",{"$f":"INDEX('Input | Metering'!$F$15:$M$71,F15,$C20)*$C$17","v":58.174748871965377},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,G15,$C20)*$C$17","v":58.174748871965377},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,H15,$C20)*$C$17","v":58.174748871965377},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,I15,$C20)*$C$17","v":58.174748871965377},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,J15,$C20)*$C$17","v":58.174748871965377}]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","c/kWh",{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,F15,$C20)*$C$17","v":9.2515603496562555},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,G15,$C20)*$C$17","v":12.597381494365349},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,H15,$C20)*$C$17","v":13.061905251180963},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,I15,$C20)*$C$17","v":4.1084877841601219},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Shoulder","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,G15,$C20)*$C$17","v":9.7122131139571568},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,H15,$C20)*$C$17","v":9.1112666589823093},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,I15,$C20)*$C$17","v":2.1880922760659716},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Off-peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,G15,$C20)*$C$17","v":2.978033916658485},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,H15,$C20)*$C$17","v":2.9408074377237265},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,I15,$C20)*$C$17","v":1.1861273897756681},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Cheap","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,J15,$C20)*$C$17","v":2.9408074377237265}]
[null,null,null,"Busy","c/kWh",{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,J15,$C20)*$C$17","v":11.086585955081638}]
[]
[null,null,null,"Demand"]
[null,null,null,"Anytime","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,I15,$C20)*$C$17","v":4.5409114756158377},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Shoulder","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Off-peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,J15,$C20)*$C$17","v":0}]
[]
[null,null,null,"Capacity","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,J15,$C20)*$C$17","v":0}]
[]
[null,null,null,"Export"]
[null,null,null,"Rebate","c/kWh",{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,J15,$C20)*$C$17","v":-11.086585955081638}]
[null,null,null,"Band 0 | Peak Demand","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Band 1 | Peak Demand","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Band 0 | Volume","c/kWh",{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,J15,$C20)*$C$17","v":0}]
[null,null,null,"Band 1 | Volume","c/kWh",{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,J15,$C20)*$C$17","v":0.73628989079183005}]
[]
[null,"Residential by year for a given tariff",null,{"$f":"D16","v":"Real$2024"}]
[]
[null,null,null,null,"Annual Consumption (MWh)",null,{"$f":"Lookups!F$99","v":2025},{"$f":"Lookups!G$99","v":2026},{"$f":"Lookups!H$99","v":2027},{"$f":"Lookups!I$99","v":2028},{"$f":"Lookups!J$99","v":2029},"Change over period","% change over period",null,{"$f":"C82&\" Network Charges (\"&D16&\")\"","v":"LV Residential_Sun Soaker Network Charges (Real$2024)"}]
[null,"Tariff","BLNRSS2",null,{"$f":"E19","v":1},{"$f":"INDEX(F19:J19,MATCH($C$81,$F$16:$J$16,0))","v":526.72558928209639},515.0827442771033,526.72558928209639,539.24911219444493,551.70624034170362,564.90978038830838,{"$f":"K81-G81","v":49.827036111205075},{"$f":"(K81-G81)/G81","v":9.6735984004152967E-2}]
[null,null,{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,MATCH(C81,'Input | General Inputs'!$B$95:$B$151,0))","v":"LV Residential_Sun Soaker"},"Small user",2,594.14902741077128,584.7592549196213,594.14902741077128,605.58465497608915,617.16491427744211,630.50646213627363,{"$f":"K82-G82","v":45.747207216652328},{"$f":"(K82-G82)/G82","v":7.8232549261559883E-2}]
[null,null,null,null,3,661.57246553944617,654.4357655621393,661.57246553944617,671.92019775773349,682.6235882131806,696.10314388423888,41.66737832209958,6.3669164362232925E-2]
[null,null,null,null,4,728.99590366812106,724.11227620465729,728.99590366812106,738.25574053937783,748.0822621489192,761.69982563220412,37.587549427546833,5.1908454893980265E-2]
[null,null,null,"Average user",5,796.41934179679595,793.78878684717517,796.41934179679595,804.59128332102205,813.54093608465757,827.29650738016937,33.507720532994199,4.221238834335575E-2]
[null,null,null,null,6,863.84277992547084,863.46529748969328,863.84277992547084,870.92682610266627,878.99961002039618,892.89318912813451,29.427891638441224,3.4081151522817849E-2]
[null,null,null,null,7,931.26621805414572,933.14180813221139,931.26621805414572,937.2623688843106,944.45828395613478,958.48987087609964,25.348062743888249,2.7164212902029604E-2]
[null,null,null,null,8,998.68965618282061,1002.8183187747294,998.68965618282061,1003.5979116659549,1009.9169578918733,1024.086552624065,21.268233849335616,2.1208461643702041E-2]
[null,null,null,null,9,1066.1130943114956,1072.4948294172473,1066.1130943114956,1069.9334544475992,1075.3756318276119,1089.6832343720305,17.188404954783209,1.6026562071280784E-2]
[null,null,null,null,10,1133.5365324401707,1142.1713400597653,1133.5365324401707,1136.2689972292435,1140.8343057633504,1155.2799161199957,13.108576060230462,1.1476891076206256E-2]
[null,null,null,null,11,1200.9599705688454,1211.8478507022835,1200.9599705688454,1202.6045400108878,1206.2929796990888,1220.8765978679605,9.0287471656770322,7.4503966487581268E-3]
[null,null,null,"Large user",12,1268.3834086975203,1281.5243613448015,1268.3834086975203,1268.9400827925322,1271.7516536348273,1286.473279615926,4.9489182711245121,3.8617434208829504E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Output | Indicative bills | Small Business"]
[]
[null,"Small business by tariff for a given year",null,{"$f":"D107","v":"Real$2024"}]
[]
[null,null,null,null,null,{"$f":"MATCH(F107,'Input | General Inputs'!$B$95:$B$151,0)","v":5},{"$f":"MATCH(G107,'Input | General Inputs'!$B$95:$B$151,0)","v":8},{"$f":"MATCH(H107,'Input | General Inputs'!$B$95:$B$151,0)","v":10},{"$f":"MATCH(I107,'Input | General Inputs'!$B$95:$B$151,0)","v":24},{"$f":"MATCH(J107,'Input | General Inputs'!$B$95:$B$151,0)","v":12},"◄ Index",null,null,null,{"$f":"\"Small Business Network Charges \"&C110-1&\"-\"&RIGHT(C110,2)&\" (\"&D107&\")\"","v":"Small Business Network Charges 2025-26 (Real$2024)"},null,null,null,null,null,null,{"$f":"\"Small Business Network Charges \"&C110-1&\"-\"&RIGHT(C110,2)&\" (\"&D107&\")\"","v":"Small Business Network Charges 2025-26 (Real$2024)"}]
[null,"Dollar basis","Real",{"$f":"IF(C107=Nominal,Nominal&\"$\",C107&\"$\"&'Input | General Inputs'!$B$23)","v":"Real$2024"},null,"BLNN1AU","BLNT2AU","BLNT2AL","BLND1AB","BLNBSS1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"F108&\" compared to \"&J108&\" with \"&ROUND(C113,1)&\"KW of solar\"","v":"LV Small Business Anytime compared to LV Small Business_Sun Soaker with 0KW of solar"}]
[null,null,{"$f":"IF(C107=Nominal,1,'Input | General Inputs'!$E$23/INDEX('Input | General Inputs'!$E$21:$E$28,C111))","v":0.94627119470650822},"◄ Inflation adjustment","Annual Consumption (MWh)",{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,F106)","v":"LV Small Business Anytime"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,G106)","v":"LV Small Business ToU"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,H106)","v":"LV Small Bus TOU_Interval meter"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,I106)","v":"LV Small Business_Opt in Demand"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,J106)","v":"LV Small Business_Sun Soaker"}]
[]
[null,"Year",2026,"Small user",10,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E110+F$133*F$162*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E110\n+F$159*F$136*$E110\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":2073.1580141890336},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E110+G$133*G$162*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E110\n+G$159*G$136*$E110\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":1545.891559880808},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E110+H$133*H$162*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E110\n+H$159*H$136*$E110\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":1486.2265340025112},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E110+I$133*I$162*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E110\n+I$159*I$136*$E110\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":1336.6319148330379},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E110+J$133*J$162*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E110\n+J$159*J$136*$E110\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":1493.3689521696704}]
[null,null,{"$f":"MATCH(C110,Lookups!$C$99:$J$99,0)","v":5},"Average user",20,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E111+F$133*F$162*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E111\n+F$159*F$136*$E111\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":3406.1687713686829},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E111+G$133*G$162*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E111\n+G$159*G$136*$E111\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":2351.6358627522309},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E111+H$133*H$162*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E111\n+H$159*H$136*$E111\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":2232.3058109956378},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E111+I$133*I$162*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E111\n+I$159*I$136*$E111\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":1933.116572656691},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E111+J$133*J$162*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E111\n+J$159*J$136*$E111\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":2246.5906473299556}]
[null,null,null,null,30,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E112+F$133*F$162*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E112\n+F$159*F$136*$E112\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":4739.1795285483331},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E112+G$133*G$162*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E112\n+G$159*G$136*$E112\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":3157.3801656236551},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E112+H$133*H$162*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E112\n+H$159*H$136*$E112\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":2978.3850879887646},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E112+I$133*I$162*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E112\n+I$159*I$136*$E112\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":2529.6012304803435},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E112+J$133*J$162*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E112\n+J$159*J$136*$E112\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":2999.8123424902419}]
[null,"Peak Exports (KW)",0,null,40,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E113+F$133*F$162*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E113\n+F$159*F$136*$E113\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":6072.1902857279811},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E113+G$133*G$162*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E113\n+G$159*G$136*$E113\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":3963.1244684950775},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E113+H$133*H$162*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E113\n+H$159*H$136*$E113\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":3724.4643649818904},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E113+I$133*I$162*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E113\n+I$159*I$136*$E113\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":3126.0858883039969},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E113+J$133*J$162*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E113\n+J$159*J$136*$E113\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":3753.0340376505269}]
[null,"Export Volume (kWh)",{"$f":"C113*365*5","v":0},null,50,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E114+F$133*F$162*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E114\n+F$159*F$136*$E114\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":7405.2010429076308},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E114+G$133*G$162*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E114\n+G$159*G$136*$E114\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":4768.8687713665022},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E114+H$133*H$162*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E114\n+H$159*H$136*$E114\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":4470.5436419750176},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E114+I$133*I$162*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E114\n+I$159*I$136*$E114\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":3722.5705461276498},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E114+J$133*J$162*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E114\n+J$159*J$136*$E114\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":4506.2557328108142}]
[null,null,null,"Large user",60,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E115+F$133*F$162*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E115\n+F$159*F$136*$E115\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":8738.2118000872797},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E115+G$133*G$162*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E115\n+G$159*G$136*$E115\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":5574.6130742379255},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E115+H$133*H$162*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E115\n+H$159*H$136*$E115\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":5216.6229189681444},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E115+I$133*I$162*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E115\n+I$159*I$136*$E115\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":4319.0552039513032},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E115+J$133*J$162*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E115\n+J$159*J$136*$E115\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":5259.4774279710991}]
[null,"Free threshold (kW)",1.5,null,70,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E116+F$133*F$162*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E116\n+F$159*F$136*$E116\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":10071.222557266929},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E116+G$133*G$162*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E116\n+G$159*G$136*$E116\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":6380.3573771093488},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E116+H$133*H$162*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E116\n+H$159*H$136*$E116\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":5962.7021959612703},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E116+I$133*I$162*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E116\n+I$159*I$136*$E116\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":4915.539861774957},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E116+J$133*J$162*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E116\n+J$159*J$136*$E116\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":6012.699123131385}]
[null,"Free threshold (kWh)",{"$f":"C116*365*5","v":2737.5},null,80,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E117+F$133*F$162*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E117\n+F$159*F$136*$E117\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":11404.233314446577},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E117+G$133*G$162*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E117\n+G$159*G$136*$E117\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":7186.1016799807712},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E117+H$133*H$162*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E117\n+H$159*H$136*$E117\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":6708.781472954397},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E117+I$133*I$162*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E117\n+I$159*I$136*$E117\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":5512.0245195986099},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E117+J$133*J$162*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E117\n+J$159*J$136*$E117\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":6765.9208182916691}]
[null,null,null,null,90,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E118+F$133*F$162*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E118\n+F$159*F$136*$E118\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":12737.244071626228},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E118+G$133*G$162*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E118\n+G$159*G$136*$E118\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":7991.8459828521945},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E118+H$133*H$162*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E118\n+H$159*H$136*$E118\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":7454.8607499475238},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E118+I$133*I$162*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E118\n+I$159*I$136*$E118\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":6108.5091774222628},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E118+J$133*J$162*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E118\n+J$159*J$136*$E118\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":7519.1425134519568}]
[null,null,null,null,100,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E119+F$133*F$162*$E119)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E119\n+F$159*F$136*$E119\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":14070.254828805877},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E119+G$133*G$162*$E119)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E119\n+G$159*G$136*$E119\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":8797.5902857236179},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E119+H$133*H$162*$E119)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E119\n+H$159*H$136*$E119\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":8200.9400269406487},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E119+I$133*I$162*$E119)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E119\n+I$159*I$136*$E119\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":6704.9938352459158},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E119+J$133*J$162*$E119)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E119\n+J$159*J$136*$E119\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":8272.3642086122418}]
[null,"Include metering charge","Yes",null,110,{"$f":"F$142\n+(SUMPRODUCT(F$127:F$132,F$146:F$151)*$E120+F$133*F$162*$E120)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$136:F$139,F$154:F$157)*$E120\n+F$159*F$136*$E120\n+MAX(MIN($C$116,$C$113),0)*F$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*F$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*F$165+MAX($C$114-$C$117,0)*F$166)/Cents_Dollars\n+($C$120=Yes)*F$143","v":15403.265585985528},{"$f":"G$142\n+(SUMPRODUCT(G$127:G$132,G$146:G$151)*$E120+G$133*G$162*$E120)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$136:G$139,G$154:G$157)*$E120\n+G$159*G$136*$E120\n+MAX(MIN($C$116,$C$113),0)*G$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*G$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*G$165+MAX($C$114-$C$117,0)*G$166)/Cents_Dollars\n+($C$120=Yes)*G$143","v":9603.3345885950421},{"$f":"H$142\n+(SUMPRODUCT(H$127:H$132,H$146:H$151)*$E120+H$133*H$162*$E120)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$136:H$139,H$154:H$157)*$E120\n+H$159*H$136*$E120\n+MAX(MIN($C$116,$C$113),0)*H$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*H$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*H$165+MAX($C$114-$C$117,0)*H$166)/Cents_Dollars\n+($C$120=Yes)*H$143","v":8947.0193039337773},{"$f":"I$142\n+(SUMPRODUCT(I$127:I$132,I$146:I$151)*$E120+I$133*I$162*$E120)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$136:I$139,I$154:I$157)*$E120\n+I$159*I$136*$E120\n+MAX(MIN($C$116,$C$113),0)*I$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*I$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*I$165+MAX($C$114-$C$117,0)*I$166)/Cents_Dollars\n+($C$120=Yes)*I$143","v":7301.4784930695687},{"$f":"J$142\n+(SUMPRODUCT(J$127:J$132,J$146:J$151)*$E120+J$133*J$162*$E120)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$136:J$139,J$154:J$157)*$E120\n+J$159*J$136*$E120\n+MAX(MIN($C$116,$C$113),0)*J$163*'Input | Contributions to Peak'!$Q$78+MAX($C$113-$C$116,0)*J$164*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$117,$C$114),0)*J$165+MAX($C$114-$C$117,0)*J$166)/Cents_Dollars\n+($C$120=Yes)*J$143","v":9025.5859037725277}]
[]
[]
[]
[null,null,null,"WORKING"]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","%",1]
[null,null,null,"Peak","%",null,0.18087885580994495,9.9033849262481877E-2,0.10135037418028976]
[null,null,null,"Shoulder","%",null,0.32197142640610354,0.40474435693344957,0.4197070294654367]
[null,null,null,"Off-peak","%",null,0.49714971778395151,0.49622179380406839,0.47894259635427339]
[null,null,null,"Cheap","%",null,null,null,null,0.55696776663720016]
[null,null,null,"Busy","%",null,null,null,null,0.44303223503635852]
[null,null,null,"Export rebate","%",null,null,null,null,1.1425379265789752E-2]
[]
[null,null,null,"Demand conversion"]
[null,null,null,"Anytime","KVA-months per MWh"]
[null,null,null,"Peak","KVA-months per MWh",null,null,null,2.7312671087730727,{"$f":"I137","v":2.7312671087730727}]
[null,null,null,"Shoulder","KVA-months per MWh"]
[null,null,null,"Off-peak","KVA-months per MWh"]
[]
[null,null,null,"Charges"]
[null,null,null,"Fixed","$/year",{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,F106,$C111)*$C$108","v":681.97250813741925},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,G106,$C111)*$C$108","v":681.97250813741925},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,H106,$C111)*$C$108","v":681.97250813741925},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,I106,$C111)*$C$108","v":681.97250813741925},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,J106,$C111)*$C$108","v":681.97250813741925}]
[null,null,null,"Metering","$/year",{"$f":"INDEX('Input | Metering'!$F$15:$M$71,F106,$C111)*$C$108","v":58.174748871965377},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,G106,$C111)*$C$108","v":58.174748871965377},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,H106,$C111)*$C$108","v":58.174748871965377},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,I106,$C111)*$C$108","v":58.174748871965377},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,J106,$C111)*$C$108","v":58.174748871965377}]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","c/kWh",{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,F106,$C111)*$C$108","v":13.330107571796493},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,G106,$C111)*$C$108","v":13.157650040911795},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,H106,$C111)*$C$108","v":13.642833491980845},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,I106,$C111)*$C$108","v":7.0194944197736895},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Shoulder","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,G106,$C111)*$C$108","v":10.144163795734956},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,H106,$C111)*$C$108","v":9.516490246956403},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,I106,$C111)*$C$108","v":4.3871840123585573},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Off-peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,G106,$C111)*$C$108","v":4.8503928915120404},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,H106,$C111)*$C$108","v":4.5502731989982372},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,I106,$C111)*$C$108","v":2.2849916731034146},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Cheap","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,J106,$C111)*$C$108","v":4.5502731989982372}]
[null,null,null,"Busy","c/kWh",{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,J106,$C111)*$C$108","v":11.579661869468625}]
[]
[null,null,null,"Demand"]
[null,null,null,"Anytime","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,I106,$C111)*$C$108","v":8.485828320057097},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Shoulder","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Off-peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,J106,$C111)*$C$108","v":0}]
[]
[null,null,null,"Capacity","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,J106,$C111)*$C$108","v":0}]
[]
[null,null,null,"Export"]
[null,null,null,"Rebate","c/kWh",{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,J106,$C111)*$C$108","v":-11.579661869468625}]
[null,null,null,"Band 0 | Peak Demand","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Band 1 | Peak Demand","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Band 0 | Volume","c/kWh",{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,J106,$C111)*$C$108","v":0}]
[null,null,null,"Band 1 | Volume","c/kWh",{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,F106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,G106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,H106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,I106,$C111)*$C$108","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,J106,$C111)*$C$108","v":0.73628989079183005}]
[]
[]
[null,"Small business by year for a given tariff",null,{"$f":"D107","v":"Real$2024"}]
[]
[null,null,null,null,"Annual Consumption (MWh)",null,{"$f":"Lookups!F$99","v":2025},{"$f":"Lookups!G$99","v":2026},{"$f":"Lookups!H$99","v":2027},{"$f":"Lookups!I$99","v":2028},{"$f":"Lookups!J$99","v":2029},"Change over period","% change over period",null,{"$f":"C173&\" Network Charges (\"&D107&\")\"","v":"LV Small Business_Sun Soaker Network Charges (Real$2024)"}]
[null,"Tariff","BLNBSS1","Small user",{"$f":"E110","v":10},{"$f":"INDEX(F110:J110,MATCH($C$172,$F$107:$J$107,0))","v":1493.3689521696704},1494.4592919155687,1493.3689521696704,1504.3568258138891,1517.2305295519366,1540.9855117387535,{"$f":"K172-G172","v":46.526219823184874},{"$f":"(K172-G172)/G172","v":3.1132477194175345E-2}]
[null,null,{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,MATCH(C172,'Input | General Inputs'!$B$95:$B$151,0))","v":"LV Small Business_Sun Soaker"},"Average user",20,2246.5906473299556,2272.396323940603,2246.5906473299556,2245.4250859048516,2248.5028394974038,2273.7995775061704,{"$f":"K173-G173","v":1.403253565567411},{"$f":"(K173-G173)/G173","v":6.1752149076442964E-4}]
[null,null,null,null,30,2999.8123424902419,3050.3333559656376,2999.8123424902419,2986.4933459958138,2979.7751494428703,3006.613643273588,-43.719712692049598,-1.4332765501365781E-2]
[null,null,null,null,40,3753.0340376505269,3828.2703879906721,3753.0340376505269,3727.5616060867765,3711.0474593883382,3739.4277090410051,-88.842678949667061,-2.3207002104231603E-2]
[null,null,null,null,50,4506.2557328108142,4606.2074200157067,4506.2557328108142,4468.6298661777391,4442.3197693338052,4472.2417748084226,-133.96564520728407,-2.9083719639969505E-2]
[null,null,null,"Large user",60,5259.4774279710991,5384.1444520407413,5259.4774279710991,5209.6981262687023,5173.5920792792722,5205.0558405758402,-179.08861146490108,-3.3262222635394093E-2]
[null,null,null,null,70,6012.699123131385,6162.0814840657758,6012.699123131385,5950.7663863596645,5904.8643892247401,5937.8699063432568,-224.211577722519,-3.6385688553826609E-2]
[null,null,null,null,80,6765.9208182916691,6940.0185160908104,6765.9208182916691,6691.8346464506276,6636.136699170208,6670.6839721106744,-269.334543980136,-3.8808908557760938E-2]
[null,null,null,null,90,7519.1425134519568,7717.955548115845,7519.1425134519568,7432.9029065415889,7367.4090091156741,7403.4980378780911,-314.45751023775392,-4.0743628060221367E-2]
[null,null,null,null,100,8272.3642086122418,8495.8925801408786,8272.3642086122418,8173.9711666325511,8098.681319061141,8136.3121036455086,-359.58047649537002,-4.2324037539726932E-2]
[null,null,null,null,110,9025.5859037725277,9273.8296121659132,9025.5859037725277,8915.0394267235151,8829.953629006608,8869.1261694129244,-404.70344275298885,-4.3639301095426304E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Output | Indicative bills | Large Business"]
[]
[null,"Large business by tariff for a given year",null,{"$f":"D197","v":"Real$2024"}]
[]
[null,null,null,null,null,{"$f":"MATCH(F197,'Input | General Inputs'!$B$95:$B$151,0)","v":19},{"$f":"MATCH(G197,'Input | General Inputs'!$B$95:$B$151,0)","v":28},{"$f":"MATCH(H197,'Input | General Inputs'!$B$95:$B$151,0)","v":31},null,null,"◄ Index",null,null,null,{"$f":"\"Large Business Network Charges \"&C200-1&\"-\"&RIGHT(C200,2)&\" (\"&D197&\")\"","v":"Large Business Network Charges 2024-25 (Real$2024)"}]
[null,"Dollar basis","Real",{"$f":"IF(C197=Nominal,Nominal&\"$\",C197&\"$\"&'Input | General Inputs'!$B$23)","v":"Real$2024"},null,"BLND3AO","BHND3AO","BSSD3AO"]
[null,null,{"$f":"IF(C197=Nominal,1,'Input | General Inputs'!$E$23/INDEX('Input | General Inputs'!$E$21:$E$28,C201))","v":0.97276471703413891},"◄ Inflation adjustment","Annual Consumption (MWh)",{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,F196)","v":"LV Large Business Demand"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,G196)","v":"HV Business Demand"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,H196)","v":"Subtransmission Demand"}]
[]
[null,"Year",2025,"Small user",150,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E200+F$223*F$252*$E200)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E200\n+F$249*F$225*$E200\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":18592.035842550697},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E200+G$223*G$252*$E200)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E200\n+G$249*G$225*$E200\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":19706.439068309213},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E200+H$223*H$252*$E200)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E200\n+H$249*H$225*$E200\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":12092.627631340267}]
[null,null,{"$f":"MATCH(C200,Lookups!$C$99:$J$99,0)","v":4},"Average user",400,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E201+F$223*F$252*$E201)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E201\n+F$249*F$225*$E201\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":38453.325010145716},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E201+G$223*G$252*$E201)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E201\n+G$249*G$225*$E201\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":38899.016427655348},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E201+H$223*H$252*$E201)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E201\n+H$249*H$225*$E201\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":18695.896482472293}]
[null,null,null,null,600,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E202+F$223*F$252*$E202)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E202\n+F$249*F$225*$E202\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":54342.356344221742},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E202+G$223*G$252*$E202)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E202\n+G$249*G$225*$E202\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":54253.078315132254},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E202+H$223*H$252*$E202)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E202\n+H$249*H$225*$E202\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":23978.511563377913}]
[null,"Peak Exports (KW)",100,null,800,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E203+F$223*F$252*$E203)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E203\n+F$249*F$225*$E203\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":70231.387678297775},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E203+G$223*G$252*$E203)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E203\n+G$249*G$225*$E203\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":69607.140202609153},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E203+H$223*H$252*$E203)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E203\n+H$249*H$225*$E203\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":29261.126644283537}]
[null,"Export Volume (kWh)",{"$f":"C203*365*5","v":182500},null,1500,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E204+F$223*F$252*$E204)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E204\n+F$249*F$225*$E204\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":125842.99734756385},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E204+G$223*G$252*$E204)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E204\n+G$249*G$225*$E204\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":123346.35680877834},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E204+H$223*H$252*$E204)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E204\n+H$249*H$225*$E204\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":47750.279427453206}]
[null,null,null,"Large user",4000,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E205+F$223*F$252*$E205)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E205\n+F$249*F$225*$E205\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":324455.88902351412},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E205+G$223*G$252*$E205)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E205\n+G$249*G$225*$E205\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":315272.13040223968},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E205+H$223*H$252*$E205)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E205\n+H$249*H$225*$E205\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":113782.96793877348}]
[null,"Free threshold (kW)",1.5,null,6000,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E206+F$223*F$252*$E206)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E206\n+F$249*F$225*$E206\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":483346.2023642743},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E206+G$223*G$252*$E206)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E206\n+G$249*G$225*$E206\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":468812.7492770087},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E206+H$223*H$252*$E206)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E206\n+H$249*H$225*$E206\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":166609.11874782969}]
[null,"Free threshold (kWh)",{"$f":"C206*365*5","v":2737.5},null,8000,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E207+F$223*F$252*$E207)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E207\n+F$249*F$225*$E207\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":642236.5157050346},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E207+G$223*G$252*$E207)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E207\n+G$249*G$225*$E207\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":622353.36815177777},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E207+H$223*H$252*$E207)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E207\n+H$249*H$225*$E207\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":219435.26955688591}]
[null,null,null,null,12500,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E208+F$223*F$252*$E208)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E208\n+F$249*F$225*$E208\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":999739.72072174505},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E208+G$223*G$252*$E208)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E208\n+G$249*G$225*$E208\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":967819.76062000822},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E208+H$223*H$252*$E208)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E208\n+H$249*H$225*$E208\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":338294.10887726239}]
[null,null,null,null,20000,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E209+F$223*F$252*$E209)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E209\n+F$249*F$225*$E209\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":1595578.3957495957},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E209+G$223*G$252*$E209)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E209\n+G$249*G$225*$E209\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":1543597.0814003921},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E209+H$223*H$252*$E209)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E209\n+H$249*H$225*$E209\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":536392.17441122315}]
[null,"Include metering charge","Yes",null,28000,{"$f":"F$232\n+(SUMPRODUCT(F$217:F$222,F$236:F$241)*$E210+F$223*F$252*$E210)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$226:F$229,F$244:F$247)*$E210\n+F$249*F$225*$E210\n+MAX(MIN($C$206,$C$203),0)*F$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*F$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*F$255+MAX(,$C$204-$C$207,0)*F$256)/Cents_Dollars\n+($C$210=Yes)*F$233","v":2231139.6491126367},{"$f":"G$232\n+(SUMPRODUCT(G$217:G$222,G$236:G$241)*$E210+G$223*G$252*$E210)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$226:G$229,G$244:G$247)*$E210\n+G$249*G$225*$E210\n+MAX(MIN($C$206,$C$203),0)*G$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*G$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*G$255+MAX(,$C$204-$C$207,0)*G$256)/Cents_Dollars\n+($C$210=Yes)*G$233","v":2157759.5568994684},{"$f":"H$232\n+(SUMPRODUCT(H$217:H$222,H$236:H$241)*$E210+H$223*H$252*$E210)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$226:H$229,H$244:H$247)*$E210\n+H$249*H$225*$E210\n+MAX(MIN($C$206,$C$203),0)*H$253*'Input | Contributions to Peak'!$Q$78+MAX(,$C$203-$C$206,0)*H$254*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$207,$C$204),0)*H$255+MAX(,$C$204-$C$207,0)*H$256)/Cents_Dollars\n+($C$210=Yes)*H$233","v":747696.77764744801}]
[]
[]
[]
[null,null,null,"WORKING"]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","%"]
[null,null,null,"Peak","%",{"$f":"I128","v":0.10135037418028976},{"$f":"F218","v":0.10135037418028976},{"$f":"G218","v":0.10135037418028976}]
[null,null,null,"Shoulder","%",{"$f":"I129","v":0.4197070294654367},{"$f":"F219","v":0.4197070294654367},0.4197070294654367]
[null,null,null,"Off-peak","%",{"$f":"I130","v":0.47894259635427339},{"$f":"F220","v":0.47894259635427339},0.47894259635427339]
[null,null,null,"Cheap","%"]
[null,null,null,"Busy","%"]
[null,null,null,"Export rebate","%",{"$f":"'Input | Contributions to Peak'!AZ32","v":0},{"$f":"'Input | Contributions to Peak'!AH41","v":0},{"$f":"'Input | Contributions to Peak'!P44","v":0}]
[]
[null,null,null,"Demand conversion"]
[null,null,null,"Anytime","KVA-months per MWh"]
[null,null,null,"Peak","KVA-months per MWh",2.7312671087730727,{"$f":"F227","v":2.7312671087730727},2.7312671087730727]
[null,null,null,"Shoulder","KVA-months per MWh",3.9727072063401221,{"$f":"F228","v":3.9727072063401221},{"$f":"G228","v":3.9727072063401221}]
[null,null,null,"Off-peak","KVA-months per MWh",3.1386688732658463,{"$f":"F229","v":3.1386688732658463},3.1386688732658463]
[]
[null,null,null,"Charges"]
[null,null,null,"Fixed","$/year",{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,F196,$C201)*$C$198","v":6617.0875931217142},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,G196,$C201)*$C$198","v":8190.8926527015356},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,H196,$C201)*$C$198","v":8130.6663206610501}]
[null,null,null,"Metering","$/year",{"$f":"INDEX('Input | Metering'!$F$15:$M$71,F196,$C201)*$C$198","v":58.174748871965377},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,H196,$C201)*$C$198","v":0}]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","c/kWh",{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,H196,$C201)*$C$198","v":0}]
[null,null,null,"Peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,F196,$C201)*$C$198","v":0.93951432752277586},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,G196,$C201)*$C$198","v":0.72060749407117564},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,H196,$C201)*$C$198","v":0.25673420614903575}]
[null,null,null,"Shoulder","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,F196,$C201)*$C$198","v":0.69593268400206054},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,G196,$C201)*$C$198","v":0.53378037223045405},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,H196,$C201)*$C$198","v":0.12116221589842099}]
[null,null,null,"Off-peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,F196,$C201)*$C$198","v":0.20248409899667735},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,G196,$C201)*$C$198","v":0.30390533790703778},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,H196,$C201)*$C$198","v":0.11030055753112278}]
[null,null,null,"Cheap","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,H196,$C201)*$C$198","v":0}]
[null,null,null,"Busy","c/kWh",{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,H196,$C201)*$C$198","v":0}]
[]
[null,null,null,"Demand"]
[null,null,null,"Anytime","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,H196,$C201)*$C$198","v":0}]
[null,null,null,"Peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,F196,$C201)*$C$198","v":10.552369561782806},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,G196,$C201)*$C$198","v":10.082234986081174},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,H196,$C201)*$C$198","v":3.890712160683909}]
[null,null,null,"Shoulder","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,F196,$C201)*$C$198","v":9.5473819844701548},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,G196,$C201)*$C$198","v":9.1220221302639164},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,H196,$C201)*$C$198","v":2.7737059627280027}]
[null,null,null,"Off-peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,F196,$C201)*$C$198","v":2.5016978820842799},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,G196,$C201)*$C$198","v":2.7297321501678313},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,H196,$C201)*$C$198","v":1.1056839552954272}]
[]
[null,null,null,"Capacity","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,H196,$C201)*$C$198","v":0}]
[]
[null,null,null,"Export"]
[null,null,null,"Rebate","c/kWh",{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,H196,$C201)*$C$198","v":0}]
[null,null,null,"Band 0 | Peak Demand","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,H196,$C201)*$C$198","v":0}]
[null,null,null,"Band 1 | Peak Demand","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,H196,$C201)*$C$198","v":0}]
[null,null,null,"Band 0 | Volume","c/kWh",{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,H196,$C201)*$C$198","v":0}]
[null,null,null,"Band 1 | Volume","c/kWh",{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,F196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,G196,$C201)*$C$198","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,H196,$C201)*$C$198","v":0}]
[]
[]
[null,"Large business by year for a given tariff",null,{"$f":"D194","v":"Real$2024"}]
[]
[null,null,null,null,"Annual Consumption (MWh)",null,2025,2026,2027,2028,2029,"Change over period","% change over period",null,{"$f":"C263&\" Network Charges (\"&D197&\")\"","v":"Subtransmission Demand Network Charges (Real$2024)"}]
[null,"Tariff","BSSD3AO","Small user",{"$f":"E200","v":150},{"$f":"INDEX(F200:H200,MATCH($C$262,$F$197:$H$197,0))","v":12092.627631340267},12092.627631340267,12375.318709564577,12641.212724829911,12924.323667314278,13322.45792404454,{"$f":"K262-G262","v":1229.8302927042732},{"$f":"(K262-G262)/G262","v":0.10170083212658777}]
[null,null,{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,MATCH(C262,'Input | General Inputs'!$B$95:$B$151,0))","v":"Subtransmission Demand"},"Average user",400,18695.896482472293,18695.896482472293,18963.453707719331,19196.174776050015,19484.515967909174,20088.980883669479,{"$f":"K263-G263","v":1393.0844011971858},{"$f":"(K263-G263)/G263","v":7.4512843099191581E-2}]
[null,null,null,null,600,23978.511563377913,23978.511563377913,24233.961706243135,24440.144417026102,24732.66980838509,25502.199251369431,1523.687687991518,6.354388111056182E-2]
[null,null,null,null,800,29261.126644283537,29261.126644283537,29504.46970476694,29684.114058002182,29980.823648861005,30915.417619069383,1654.2909747858466,5.6535450425283927E-2]
[null,null,null,null,1500,47750.279427453206,47750.279427453206,47951.247699600259,48038.007801418484,48349.362090526716,49861.681906019214,2111.4024785660076,4.4217594198037148E-2]
[null,null,null,"Large user",4000,113782.96793877348,113782.96793877348,113832.59768114782,113587.62831361953,113951.28509647567,117526.91150226862,3743.9435634951369,3.2904252994259649E-2]
[null,null,null,null,6000,166609.11874782969,166609.11874782969,166537.67766638589,166027.32472338038,166432.82350123485,171659.09517926813,5049.9764314384374,3.0310324365149553E-2]
[null,null,null,null,8000,219435.26955688591,219435.26955688591,219242.75765162392,218467.02113314121,218914.36190599401,225791.27885626766,6356.0092993817525,2.8965304038027648E-2]
[null,null,null,null,12500,338294.10887726239,338294.10887726239,337829.18761840952,336456.33805510309,336997.82331670215,347588.69212951657,9294.583252254175,2.7474859917310513E-2]
[null,null,null,null,20000,536392.17441122315,536392.17441122315,535473.23756305221,533105.19959170627,533803.59233454894,550584.38091826485,14192.206507041701,2.6458638257763425E-2]
[null,null,null,null,28000,747696.77764744801,747696.77764744801,746293.55750400445,742863.98523074959,743729.74595358572,767113.11562626285,19416.337978814845,2.5968198017258255E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Output | Bill Impacts Table",null,"Nominal$"]
[]
[null,null,null,null,null,null,null,"Residential",null,null,"Small Business"]
[null,null,null,null,null,null,null,{"$f":"MATCH(H286,'Input | General Inputs'!$B$95:$B$151,0)","v":1},{"$f":"MATCH(I286,'Input | General Inputs'!$B$95:$B$151,0)","v":9},{"$f":"MATCH(J286,'Input | General Inputs'!$B$95:$B$151,0)","v":11},{"$f":"MATCH(K286,'Input | General Inputs'!$B$95:$B$151,0)","v":5},{"$f":"MATCH(L286,'Input | General Inputs'!$B$95:$B$151,0)","v":10},{"$f":"MATCH(M286,'Input | General Inputs'!$B$95:$B$151,0)","v":12}]
[null,null,null,null,null,null,null,"BLNN2AU","BLNT3AL","BLNRSS2","BLNN1AU","BLNT2AL","BLNBSS1"]
[null,null,null,null,"Annual Consumption (MWh)","Peak Exports (KW)","Export Volume (kWh)",{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,H285)","v":"LV Residential anytime"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,I285)","v":"LV Residential ToU_Interval meter"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,J285)","v":"LV Residential_Sun Soaker"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,K285)","v":"LV Small Business Anytime"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,L285)","v":"LV Small Bus TOU_Interval meter"},{"$f":"INDEX('Input | General Inputs'!$C$95:$C$151,M285)","v":"LV Small Business_Sun Soaker"}]
[]
[null,null,null,null,2,0,{"$f":"F289*365*5","v":0},{"$f":"H$324\n+(IF($F289=0,SUMPRODUCT(H$309:H$314,H$328:H$333),SUMPRODUCT(H$300:H$305,H$328:H$333))*$E289+IF($F289=0,H$315,H$306)*H$344*$E289)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$318:H$321,H$336:H$339)*$E289\n+H$341*H$318*$E289\n+MAX(MIN($C$293,$F289),0)*H$345*'Input | Contributions to Peak'!$Q$78+MAX($F289-$C$293,0)*H$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G289),0)*H$347+MAX($G289-$C$293,0)*H$348)/Cents_Dollars\n+($C$296=Yes)*H$325","v":680.91828405110709},{"$f":"I$324\n+(IF($F289=0,SUMPRODUCT(I$309:I$314,I$328:I$333),SUMPRODUCT(I$300:I$305,I$328:I$333))*$E289+IF($F289=0,I$315,I$306)*I$344*$E289)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$318:I$321,I$336:I$339)*$E289\n+I$341*I$318*$E289\n+MAX(MIN($C$293,$F289),0)*I$345*'Input | Contributions to Peak'!$Q$78+MAX($F289-$C$293,0)*I$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G289),0)*I$347+MAX($G289-$C$293,0)*I$348)/Cents_Dollars\n+($C$296=Yes)*I$325","v":618.05323282255847},{"$f":"J$324\n+(IF($F289=0,SUMPRODUCT(J$309:J$314,J$328:J$333),SUMPRODUCT(J$300:J$305,J$328:J$333))*$E289+IF($F289=0,J$315,J$306)*J$344*$E289)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$318:J$321,J$336:J$339)*$E289\n+J$341*J$318*$E289\n+MAX(MIN($C$293,$F289),0)*J$345*'Input | Contributions to Peak'!$Q$78+MAX($F289-$C$293,0)*J$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G289),0)*J$347+MAX($G289-$C$293,0)*J$348)/Cents_Dollars\n+($C$296=Yes)*J$325","v":627.88451210865639}]
[null,"Year",{"$f":"'Output | TSS'!M93","v":2026},null,2,2.9,{"$f":"F290*365*5","v":5292.5},{"$f":"H$324\n+(IF($F290=0,SUMPRODUCT(H$309:H$314,H$328:H$333),SUMPRODUCT(H$300:H$305,H$328:H$333))*$E290+IF($F290=0,H$315,H$306)*H$344*$E290)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$318:H$321,H$336:H$339)*$E290\n+H$341*H$318*$E290\n+MAX(MIN($C$293,$F290),0)*H$345*'Input | Contributions to Peak'!$Q$78+MAX($F290-$C$293,0)*H$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G290),0)*H$347+MAX($G290-$C$293,0)*H$348)/Cents_Dollars\n+($C$296=Yes)*H$325","v":680.91828405110709},{"$f":"I$324\n+(IF($F290=0,SUMPRODUCT(I$309:I$314,I$328:I$333),SUMPRODUCT(I$300:I$305,I$328:I$333))*$E290+IF($F290=0,I$315,I$306)*I$344*$E290)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$318:I$321,I$336:I$339)*$E290\n+I$341*I$318*$E290\n+MAX(MIN($C$293,$F290),0)*I$345*'Input | Contributions to Peak'!$Q$78+MAX($F290-$C$293,0)*I$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G290),0)*I$347+MAX($G290-$C$293,0)*I$348)/Cents_Dollars\n+($C$296=Yes)*I$325","v":618.39862372149844},{"$f":"J$324\n+(IF($F290=0,SUMPRODUCT(J$309:J$314,J$328:J$333),SUMPRODUCT(J$300:J$305,J$328:J$333))*$E290+IF($F290=0,J$315,J$306)*J$344*$E290)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$318:J$321,J$336:J$339)*$E290\n+J$341*J$318*$E290\n+MAX(MIN($C$293,$F290),0)*J$345*'Input | Contributions to Peak'!$Q$78+MAX($F290-$C$293,0)*J$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G290),0)*J$347+MAX($G290-$C$293,0)*J$348)/Cents_Dollars\n+($C$296=Yes)*J$325","v":669.05357478299732}]
[null,null,{"$f":"MATCH(C290,Lookups!$C$99:$J$99,0)","v":5},null,6.5,5,9125,{"$f":"H$324\n+(IF($F291=0,SUMPRODUCT(H$309:H$314,H$328:H$333),SUMPRODUCT(H$300:H$305,H$328:H$333))*$E291+IF($F291=0,H$315,H$306)*H$344*$E291)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$318:H$321,H$336:H$339)*$E291\n+H$341*H$318*$E291\n+MAX(MIN($C$293,$F291),0)*H$345*'Input | Contributions to Peak'!$Q$78+MAX($F291-$C$293,0)*H$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G291),0)*H$347+MAX($G291-$C$293,0)*H$348)/Cents_Dollars\n+($C$296=Yes)*H$325","v":1120.8769534721453},{"$f":"I$324\n+(IF($F291=0,SUMPRODUCT(I$309:I$314,I$328:I$333),SUMPRODUCT(I$300:I$305,I$328:I$333))*$E291+IF($F291=0,I$315,I$306)*I$344*$E291)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$318:I$321,I$336:I$339)*$E291\n+I$341*I$318*$E291\n+MAX(MIN($C$293,$F291),0)*I$345*'Input | Contributions to Peak'!$Q$78+MAX($F291-$C$293,0)*I$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G291),0)*I$347+MAX($G291-$C$293,0)*I$348)/Cents_Dollars\n+($C$296=Yes)*I$325","v":917.68805740091705},{"$f":"J$324\n+(IF($F291=0,SUMPRODUCT(J$309:J$314,J$328:J$333),SUMPRODUCT(J$300:J$305,J$328:J$333))*$E291+IF($F291=0,J$315,J$306)*J$344*$E291)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$318:J$321,J$336:J$339)*$E291\n+J$341*J$318*$E291\n+MAX(MIN($C$293,$F291),0)*J$345*'Input | Contributions to Peak'!$Q$78+MAX($F291-$C$293,0)*J$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G291),0)*J$347+MAX($G291-$C$293,0)*J$348)/Cents_Dollars\n+($C$296=Yes)*J$325","v":1019.5067889342419}]
[null,null,null,null,5,0,0,null,null,null,{"$f":"K$324\n+(IF($F292=0,SUMPRODUCT(K$309:K$314,K$328:K$333),SUMPRODUCT(K$300:K$305,K$328:K$333))*$E292+IF($F292=0,K$315,K$306)*K$344*$E292)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(K$318:K$321,K$336:K$339)*$E292\n+K$341*K$318*$E292\n+MAX(MIN($C$293,$F292),0)*K$345*'Input | Contributions to Peak'!$Q$78+MAX($F292-$C$293,0)*K$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G292),0)*K$347+MAX($G292-$C$293,0)*K$348)/Cents_Dollars\n+($C$296=Yes)*K$325","v":1486.5216689127808},{"$f":"L$324\n+(IF($F292=0,SUMPRODUCT(L$309:L$314,L$328:L$333),SUMPRODUCT(L$300:L$305,L$328:L$333))*$E292+IF($F292=0,L$315,L$306)*L$344*$E292)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(L$318:L$321,L$336:L$339)*$E292\n+L$341*L$318*$E292\n+MAX(MIN($C$293,$F292),0)*L$345*'Input | Contributions to Peak'!$Q$78+MAX($F292-$C$293,0)*L$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G292),0)*L$347+MAX($G292-$C$293,0)*L$348)/Cents_Dollars\n+($C$296=Yes)*L$325","v":1189.6662864674556},{"$f":"M$324\n+(IF($F292=0,SUMPRODUCT(M$309:M$314,M$328:M$333),SUMPRODUCT(M$300:M$305,M$328:M$333))*$E292+IF($F292=0,M$315,M$306)*M$344*$E292)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(M$318:M$321,M$336:M$339)*$E292\n+M$341*M$318*$E292\n+MAX(MIN($C$293,$F292),0)*M$345*'Input | Contributions to Peak'!$Q$78+MAX($F292-$C$293,0)*M$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G292),0)*M$347+MAX($G292-$C$293,0)*M$348)/Cents_Dollars\n+($C$296=Yes)*M$325","v":1180.1670713815788}]
[null,"Free threshold (kW)",1.5,null,5,7.9,14417.5,null,null,null,{"$f":"K$324\n+(IF($F293=0,SUMPRODUCT(K$309:K$314,K$328:K$333),SUMPRODUCT(K$300:K$305,K$328:K$333))*$E293+IF($F293=0,K$315,K$306)*K$344*$E293)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(K$318:K$321,K$336:K$339)*$E293\n+K$341*K$318*$E293\n+MAX(MIN($C$293,$F293),0)*K$345*'Input | Contributions to Peak'!$Q$78+MAX($F293-$C$293,0)*K$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G293),0)*K$347+MAX($G293-$C$293,0)*K$348)/Cents_Dollars\n+($C$296=Yes)*K$325","v":1486.5216689127808},{"$f":"L$324\n+(IF($F293=0,SUMPRODUCT(L$309:L$314,L$328:L$333),SUMPRODUCT(L$300:L$305,L$328:L$333))*$E293+IF($F293=0,L$315,L$306)*L$344*$E293)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(L$318:L$321,L$336:L$339)*$E293\n+L$341*L$318*$E293\n+MAX(MIN($C$293,$F293),0)*L$345*'Input | Contributions to Peak'!$Q$78+MAX($F293-$C$293,0)*L$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G293),0)*L$347+MAX($G293-$C$293,0)*L$348)/Cents_Dollars\n+($C$296=Yes)*L$325","v":1145.8921229673151},{"$f":"M$324\n+(IF($F293=0,SUMPRODUCT(M$309:M$314,M$328:M$333),SUMPRODUCT(M$300:M$305,M$328:M$333))*$E293+IF($F293=0,M$315,M$306)*M$344*$E293)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(M$318:M$321,M$336:M$339)*$E293\n+M$341*M$318*$E293\n+MAX(MIN($C$293,$F293),0)*M$345*'Input | Contributions to Peak'!$Q$78+MAX($F293-$C$293,0)*M$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G293),0)*M$347+MAX($G293-$C$293,0)*M$348)/Cents_Dollars\n+($C$296=Yes)*M$325","v":1292.3373997719207}]
[null,"Free threshold (kWh)",{"$f":"C293*365*5","v":2737.5},null,20,10,18250,null,null,null,{"$f":"K$324\n+(IF($F294=0,SUMPRODUCT(K$309:K$314,K$328:K$333),SUMPRODUCT(K$300:K$305,K$328:K$333))*$E294+IF($F294=0,K$315,K$306)*K$344*$E294)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(K$318:K$321,K$336:K$339)*$E294\n+K$341*K$318*$E294\n+MAX(MIN($C$293,$F294),0)*K$345*'Input | Contributions to Peak'!$Q$78+MAX($F294-$C$293,0)*K$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G294),0)*K$347+MAX($G294-$C$293,0)*K$348)/Cents_Dollars\n+($C$296=Yes)*K$325","v":3599.5693310997672},{"$f":"L$324\n+(IF($F294=0,SUMPRODUCT(L$309:L$314,L$328:L$333),SUMPRODUCT(L$300:L$305,L$328:L$333))*$E294+IF($F294=0,L$315,L$306)*L$344*$E294)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(L$318:L$321,L$336:L$339)*$E294\n+L$341*L$318*$E294\n+MAX(MIN($C$293,$F294),0)*L$345*'Input | Contributions to Peak'!$Q$78+MAX($F294-$C$293,0)*L$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G294),0)*L$347+MAX($G294-$C$293,0)*L$348)/Cents_Dollars\n+($C$296=Yes)*L$325","v":2237.0511473179049},{"$f":"M$324\n+(IF($F294=0,SUMPRODUCT(M$309:M$314,M$328:M$333),SUMPRODUCT(M$300:M$305,M$328:M$333))*$E294+IF($F294=0,M$315,M$306)*M$344*$E294)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(M$318:M$321,M$336:M$339)*$E294\n+M$341*M$318*$E294\n+MAX(MIN($C$293,$F294),0)*M$345*'Input | Contributions to Peak'!$Q$78+MAX($F294-$C$293,0)*M$346*'Input | Contributions to Peak'!$R$78\n+(MAX(MIN($C$294,$G294),0)*M$347+MAX($G294-$C$293,0)*M$348)/Cents_Dollars\n+($C$296=Yes)*M$325","v":2516.1418009660215}]
[]
[null,"Include metering charge","Yes"]
[null,null,null,null,"WORKING"]
[]
[null,null,null,null,"Consumption - With Solar"]
[null,null,null,null,"Anytime","%",null,1,{"$f":"H300","v":1},{"$f":"I300","v":1},{"$f":"J300","v":1},{"$f":"K300","v":1},1]
[null,null,null,null,"Peak","%",null,0.15438727157775639,{"$f":"H301","v":0.15438727157775639},0.15438727157775639,0.10689343956372484,{"$f":"K301","v":0.10689343956372484},0.10689343956372484]
[null,null,null,null,"Shoulder","%",null,0.29011723233444159,0.29011723233444159,0.29011723233444159,0.27412027456944954,{"$f":"K302","v":0.27412027456944954},0.27412027456944954]
[null,null,null,null,"Off-peak","%",null,0.55549549608780202,0.55549549608780202,0.55549549608780202,0.61898628586682558,{"$f":"K303","v":0.61898628586682558},0.61898628586682558]
[null,null,null,null,"Cheap","%",null,{"$f":"J41","v":0.5182811576861126},0.5182811576861126,0.5182811576861126,{"$f":"J131","v":0.55696776663720016},{"$f":"K304","v":0.55696776663720016},0.55696776663720016]
[null,null,null,null,"Busy","%",null,{"$f":"J42","v":0.48171894783602953},0.48171894783602953,0.48171894783602953,{"$f":"J132","v":0.44303223503635852},{"$f":"K305","v":0.44303223503635852},0.44303223503635852]
[null,null,null,null,"Export rebate","%",null,1.1043958199539563E-2,1.1043958199539563E-2,1.1043958199539563E-2,1.1425379265789752E-2,{"$f":"K306","v":1.1425379265789752E-2},1.1425379265789752E-2]
[]
[null,null,null,null,"Consumption - Without Solar"]
[null,null,null,null,"Anytime","%",null,1,{"$f":"H309","v":1},{"$f":"I309","v":1},1,{"$f":"K309","v":1},1]
[null,null,null,null,"Peak","%",null,0.11763874877823456,{"$f":"H310","v":0.11763874877823456},0.11763874877823456,9.1245644546703822E-2,{"$f":"K310","v":9.1245644546703822E-2},9.1245644546703822E-2]
[null,null,null,null,"Shoulder","%",null,0.347745636975687,{"$f":"H311","v":0.347745636975687},0.347745636975687,0.46958557745924601,{"$f":"K311","v":0.46958557745924601},0.46958557745924601]
[null,null,null,null,"Off-peak","%",null,0.53461561424607851,{"$f":"H312","v":0.53461561424607851},0.53461561424607851,0.43916877799405019,{"$f":"K312","v":0.43916877799405019},0.43916877799405019]
[null,null,null,null,"Cheap","%",null,{"$f":"H304","v":0.5182811576861126},{"$f":"H313","v":0.5182811576861126},0.5182811576861126,{"$f":"K304","v":0.55696776663720016},{"$f":"K313","v":0.55696776663720016},0.55696776663720016]
[null,null,null,null,"Busy","%",null,{"$f":"H305","v":0.48171894783602953},{"$f":"H314","v":0.48171894783602953},0.48171894783602953,{"$f":"K305","v":0.44303223503635852},{"$f":"K314","v":0.44303223503635852},0.44303223503635852]
[null,null,null,null,"Export rebate","%",null,1.1043958199539563E-2,{"$f":"H315","v":1.1043958199539563E-2},1.1043958199539563E-2,1.1425379265789752E-2,{"$f":"K315","v":1.1425379265789752E-2},1.1425379265789752E-2]
[]
[null,null,null,null,"Demand conversion"]
[null,null,null,null,"Anytime","KVA-months per MWh"]
[null,null,null,null,"Peak","KVA-months per MWh"]
[null,null,null,null,"Shoulder","KVA-months per MWh"]
[null,null,null,null,"Off-peak","KVA-months per MWh"]
[]
[null,null,null,null,"Charges"]
[null,null,null,null,"Fixed","$/year",null,{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,H285,$C291)","v":423.90321561660585},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,I285,$C291)","v":423.90321561660585},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,J285,$C291)","v":423.90321561660585},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,K285,$C291)","v":720.69456615863407},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,L285,$C291)","v":720.69456615863407},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$71,M285,$C291)","v":720.69456615863407}]
[null,null,null,null,"Metering","$/year",null,{"$f":"INDEX('Input | Metering'!$F$15:$M$71,H285,$C291)","v":61.477882025150969},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,I285,$C291)","v":61.477882025150969},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,J285,$C291)","v":61.477882025150969},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,K285,$C291)","v":61.477882025150969},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,L285,$C291)","v":61.477882025150969},{"$f":"INDEX('Input | Metering'!$F$15:$M$71,M285,$C291)","v":61.477882025150969}]
[]
[null,null,null,null,"Consumption"]
[null,null,null,null,"Anytime","c/kWh",null,{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,H285,$C291)","v":9.7768593204675156},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,K285,$C291)","v":14.086984414579909},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$71,M285,$C291)","v":0}]
[null,null,null,null,"Peak","c/kWh",null,{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,I285,$C291)","v":13.803553700302791},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,L285,$C291)","v":14.417466756147272},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$71,M285,$C291)","v":0}]
[null,null,null,null,"Shoulder","c/kWh",null,{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,I285,$C291)","v":9.6285998241848887},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,L285,$C291)","v":10.05683180486964},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$71,M285,$C291)","v":0}]
[null,null,null,null,"Off-peak","c/kWh",null,{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,I285,$C291)","v":3.1077850136142375},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,L285,$C291)","v":4.8086354360702401},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$71,M285,$C291)","v":0}]
[null,null,null,null,"Cheap","c/kWh",null,{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,J285,$C291)","v":3.1077850136142375},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$71,M285,$C291)","v":4.8086354360702401}]
[null,null,null,null,"Busy","c/kWh",null,{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,J285,$C291)","v":11.716076762243841},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$71,M285,$C291)","v":12.237149280508456}]
[]
[null,null,null,null,"Demand"]
[null,null,null,null,"Anytime","$/KVA/month",null,{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$71,M285,$C291)","v":0}]
[null,null,null,null,"Peak","$/KVA/month",null,{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$71,M285,$C291)","v":0}]
[null,null,null,null,"Shoulder","$/KVA/month",null,{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$71,M285,$C291)","v":0}]
[null,null,null,null,"Off-peak","$/KVA/month",null,{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$71,M285,$C291)","v":0}]
[]
[null,null,null,null,"Capacity","$/KVA/month",null,{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$71,M285,$C291)","v":0}]
[]
[null,null,null,null,"Export"]
[null,null,null,null,"Rebate","c/kWh",null,{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,J285,$C291)","v":-11.716076762243841},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$71,M285,$C291)","v":-12.237149280508456}]
[null,null,null,null,"Band 0 | Peak Demand","$/KW/month",null,{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$71,M285,$C291)","v":0}]
[null,null,null,null,"Band 1 | Peak Demand","$/KW/month",null,{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$71,M285,$C291)","v":0}]
[null,null,null,null,"Band 0 | Volume","c/kWh",null,{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,J285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$71,M285,$C291)","v":0}]
[null,null,null,null,"Band 1 | Volume","c/kWh",null,{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,H285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,I285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,J285,$C291)","v":0.77809606264110664},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,K285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,L285,$C291)","v":0},{"$f":"INDEX('Input | Tariffs'!$ED$15:$EK$71,M285,$C291)","v":0.77809606264110664}]
[]
[]
[null,"End"]

{"sheet":"Output | AER Template (nominal)","index":21,"n_rows":323,"n_cols":26,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,16]]}
[]
[null,null,null,"Worksheet:",null,"Output | AER Template (nominal)",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet provides outputs aligned to the 'Indicative prices' worksheet in the AER pricing model"]
[]
[]
[]
[null,"2025 Indicative Prices (Nominal)",null,2025,4]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,398.07311879407951,9.5324309104983858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,41.078037967701917,0.43234330683262523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,41.078037967701917,2.8846515702284998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"`"]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,398.07311879407951,0,12.97982872183181,10.007068753572241,3.0684448338190515,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,676.77980038770681,13.734799823511146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,676.77980038770681,0,13.557106608959009,10.452133140029225,4.9976472486426493,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3533.6757657773201,0,16.745241005951797,12.15046449561104,5.9282631146542455,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,676.77980038770681,0,13.557106608959009,10.452133140029225,4.9976472486426493,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,398.07311879407951,0,13.628820157923395,9.5067153158936257,3.0684448338190515,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,676.77980038770681,0,14.234961939406961,9.9295264830277663,4.7477648862105175,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,398.07311879407951,0,0,0,0,3.0684448338190515,11.567767736908511,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,676.77980038770681,0,0,0,0,4.7477648862105175,12.082244211217365,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,676.77980038770681,0,0,0,0,0,0,0,8.7434518202435303,2.0728495882126494,2.0728495882126494,0,-5,0,1.1511254358881899,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,6802.3515627669394,0,0,0,0,0,0,0,10.847812813314109,9.8146877834746675,2.5717399472625853,0,-5,0,1.1511254358881899,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,10403.800148412456,0,2.7732131266005475,2.0542205669110234,0.43735360424817959,0,0,22.377001499221137,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,8069.0228533865384,0,10.99934021169137,8.1476142848801878,2.5178193610352007,0,0,14.862525910837697,0,0,0,5.4031471660842891,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2171.0405560778136,0,13.300820312557422,9.852404916435745,4.4096698164357928,0,0,14.577353968677928,0,0,0,5.4099917382553366,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,6802.3515627669394,0,0.96581867235816266,0.71541727595125859,0.20815321058727423,0,0,0,10.847812813314109,9.8146877834746675,2.5717399472625853,0,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,8069.0228533865384,0,0.61756353737460024,0.45745193821591146,7.496633600414461E-2,0,0,0,15.050527999522776,13.617144380520605,3.4802501921365332,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,6802.3515627669394,0,12.009757441711081,8.8960673464781213,2.9668565929810549,0,0,0,13.953167591993381,0,0,0,0,0,0,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,398.07311879407951,0,4.2332184484521154,2.2545211466051791,1.2221373440542327,0,0,0,4.678770204812591,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,676.77980038770681,0,7.2326011023219241,4.5203756889512041,2.3543623379954184,0,0,0,8.7434518202435303,0,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,6802.3515627669394,0,0.96581867235816266,0.71541727595125859,0.20815321058727423,0,0,0,10.847812813314109,9.8146877834746675,2.5717399472625853,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,13349.845145028605,0,3.5202357458706022,2.8820483891293485,0.66481847825207607,0,0,16.312658066740966,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,9950.8897522551306,0,2.6488747947552329,2.1686574100001397,2.4287939753278254,0,0,11.78041493224751,0,0,0,4.3385095396676929,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,8420.2197193939537,0,0.74078292669602053,0.54872505435630559,0.312414022204274,0,0,0,10.364515498486506,9.3774187843449326,2.8061586757489603,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,8420.2197193939537,0,0,0,0,0,0,0,10.364515498486506,9.3774187843449326,2.8061586757489603,0,0,0,0.94879987527492404,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,8184.1989359573518,0,0.65214303250932915,0.59003417227034527,0.30365698203970459,0,0,0,10.975115256812447,9.9298661847350687,2.9713862641066267,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,8358.307181875005,0,0.26392220200152028,0.12455449275322435,0.11338873172478747,0,0,0,3.9996435854975254,2.8513636588143854,1.1366406860094038,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,398.07311879407951,15.152606677037321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,16.1646327425455,11.973735706712327,5.3451590580278996,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2026 Indicative Prices (Nominal)",null,2026,5]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,423.90321561660585,9.7768593204675156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,43.743502295460324,0.44342935487662505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,43.743502295460324,2.9586191450523955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,423.90321561660585,0,13.31265451684018,10.263667718395951,3.1471251934094226,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,720.69456615863407,14.086984414579909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,720.69456615863407,0,13.904734831321502,10.720144343906854,5.1257957746631178,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3762.9682823028056,0,17.174618640268232,12.46202392309954,6.0802742795500437,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,720.69456615863407,0,13.904734831321502,10.720144343906854,5.1257957746631178,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,423.90321561660585,0,13.803553700302791,9.6285998241848887,3.1077850136142375,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,720.69456615863407,0,14.417466756147272,10.05683180486964,4.8086354360702401,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,423.90321561660585,0,0,0,0,3.1077850136142375,11.716076762243841,0,0,0,0,0,-11.716076762243841,0,0,0,0.77809606264110664]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,720.69456615863407,0,0,0,0,4.8086354360702401,12.237149280508456,0,0,0,0,0,-12.237149280508456,0,0,0,0.77809606264110664]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,720.69456615863407,0,0,0,0,0,0,0,8.9676494090988665,2.1260011225598827,2.1260011225598827,0,-5,0,1.1833544286000164,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,7243.7413255809024,0,0,0,0,0,0,0,11.125969944742243,10.066353759528695,2.6376839139239308,0,-5,0,1.1833544286000164,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,11078.880058278764,0,2.844323222378315,2.1068944201610851,0.44856812519088229,0,0,22.950787446130821,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,8592.6041547252207,0,11.281382773960795,8.3565335441324855,2.5823807083752097,0,0,15.243627395927938,0,0,0,5.5416934281065693,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2311.9146445844785,0,13.641876900410891,10.105038026573913,4.5227415598179759,0,0,14.951143140146975,0,0,0,5.5487135072294524,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,7243.7413255809024,0,0.99058397353050121,0.73376184187227922,0.21349062753490536,0,0,0,11.125969944742243,10.066353759528695,2.6376839139239308,0,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,8592.6041547252207,0,0.63339896014479191,0.46918181603461845,7.6888605620651751E-2,0,0,0,15.43645019110852,13.96631207766961,3.5694899703993701,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,7243.7413255809024,0,12.31770889115294,9.1241782677000245,3.0429320501690129,0,0,0,14.310951519363636,0,0,0,0,0,0,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,423.90321561660585,0,4.3417656662732869,2.3123310614401844,1.2534751098954806,0,0,0,4.798742158715112,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,720.69456615863407,0,7.4180578031341513,4.6362861269588462,2.4147323577910651,0,0,0,8.9676494090988665,0,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,7243.7413255809024,0,0.99058397353050121,0.73376184187227922,0.21349062753490536,0,0,0,11.125969944742243,10.066353759528695,2.6376839139239308,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,14216.087491928192,0,3.6105008245434522,2.9559492137797676,0.68186560139233232,0,0,16.73094350841485,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,10596.581293923877,0,2.7167966355079685,2.2242656265685188,2.4910725541191132,0,0,12.082485633593437,0,0,0,4.4497566075325077,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,8966.5894197087346,0,0.75977791282334406,0.56279533651264624,0.32042487100207123,0,0,0,10.630280030868835,9.6178724088813254,2.8781135537516938,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,8966.5894197087346,0,0,0,0,0,0,0,10.630280030868835,9.6178724088813254,2.8781135537516938,0,0,0,0.97536419512389261,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,8715.2537621938118,0,0.66886513477320675,0.60516369336623455,0.31144328481943373,0,0,0,11.256536648337681,10.184485538972185,3.0475778700840492,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,8900.6595126083193,0,0.27068963465290574,0.12774829052674425,0.11629621961157426,0,0,0,4.1022015301839847,2.9244776726385173,1.1657861661283857,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,423.90321561660585,15.5411463466904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,16.579122552762101,12.280763495076258,5.4822184022657838,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2027 Indicative Prices (Nominal)",null,2027,6]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,450.55857364486485,9.9999826881030973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,46.494127136556216,0.453549112942635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,46.494127136556216,3.0261395056873512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,450.55857364486485,0,13.616470313979457,10.497900822356742,3.2189475597243664,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,766.0123910353243,14.408471642674822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,766.0123910353243,0,14.222062836149115,10.964794965251546,5.242774528020119,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3999.5866025197543,0,17.566570556856743,12.746426986919444,6.2190357395376195,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,766.0123910353243,0,14.222062836149115,10.964794965251546,5.242774528020119,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,450.55857364486485,0,13.961063146127715,9.7384697500970869,3.143247294260608,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,766.0123910353243,0,14.581981434632583,10.171588195776769,4.8635057628827409,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,450.55857364486485,0,0,0,0,3.143247294260608,11.849766448112401,0,0,0,0,0,-11.849766448112401,0,0,0,0.79988104935944104]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,766.0123910353243,0,0,0,0,4.8635057628827409,12.376784815204676,0,0,0,0,0,-12.376784815204676,0,0,0,0.79988104935944104]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,766.0123910353243,0,0,0,0,0,0,0,9.1723053287912535,2.1745198251937157,2.1745198251937157,0,-5,0,1.2164857625674832,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,7699.2333138089125,0,0,0,0,0,0,0,11.379882147108313,10.296083847383711,2.6978800258185593,0,-5,0,1.2164857625674832,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,11775.52849977738,0,2.9092351695812937,2.1549770776761443,0.45880515810972994,0,0,23.474560655606055,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,9132.9136680799347,0,11.538841742490966,8.5472428348167853,2.6413147137938622,0,0,15.591511043229799,0,0,0,5.6681636226295256,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2457.2896035654703,0,13.953206072194879,10.335650950486473,4.6259576637522333,0,0,15.29235183489085,0,0,0,5.6753439110429005,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,7699.2333138089125,0,1.0131906639670976,0.7505074457348907,0.21836282076310287,0,0,0,11.379882147108313,10.296083847383711,2.6978800258185593,0,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,9132.9136680799347,0,0.64785412457050062,0.47988928592813185,7.8643325010238255E-2,0,0,0,15.788734359069151,14.285045372491133,3.6509513678513743,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,7699.2333138089125,0,12.598818458066228,9.3324064231092674,3.1123765644312358,0,0,0,14.637550030440224,0,0,0,0,0,0,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,450.55857364486485,0,4.4408516145507049,2.3651021074996077,1.2820813911766034,0,0,0,4.9082570321290984,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,766.0123910353243,0,7.5873495955286385,4.742093497205401,2.4698403631278123,0,0,0,9.1723053287912535,0,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,7699.2333138089125,0,1.0131906639670976,0.7505074457348907,0.21836282076310287,0,0,0,11.379882147108313,10.296083847383711,2.6978800258185593,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,15110.00593344604,0,3.6928981544443444,3.0234086423671833,0.69742685110153269,0,0,17.112770057918649,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,11262.902420679746,0,2.7787982246304113,2.2750268803463118,2.5479227632794355,0,0,12.358227034344919,0,0,0,4.5513070796102681,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,9530.4154122223263,0,0.77711724450518427,0.57563921476191382,0.32773747251844038,0,0,0,10.87287980669166,9.8373674441495957,2.9437966496725196,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,9530.4154122223263,0,0,0,0,0,0,0,10.87287980669166,9.8373674441495957,2.9437966496725196,0,0,0,1.0026722577867335,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,9263.2755765612583,0,0.68412969330604734,0.618974484419757,0.31855091235693178,0,0,0,11.513428589048385,10.416911580567584,3.1171284092926168,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,9460.3397821979288,0,0.27686719954241601,0.13066370823479537,0.11895028297819132,0,0,0,4.1958202465971732,2.9912188709626197,1.192391247249375,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,450.55857364486485,15.895819846239656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,16.957484308328244,12.561029909713232,5.6073312827862747,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2028 Indicative Prices (Nominal)",null,2028,7]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,478.06440754503637,10.288162767342639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,49.332514447679905,0.46661951750066782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,49.332514447679905,3.1133469689139011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,478.06440754503637,0,14.008870542703233,10.800429935175584,3.3117113765990593,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,812.77614346565394,14.823695811477293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,812.77614346565394,0,14.631915065188187,11.280779060473105,5.3938611074716363,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,4243.7545557967287,0,18.072805002748794,13.113754256743773,6.3982562710237048,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,812.77614346565394,0,14.631915065188187,11.280779060473105,5.3938611074716363,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,478.06440754503637,0,14.162228508569083,9.8787916422336419,3.1885384353846393,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,812.77614346565394,0,14.792093626641741,10.318150904117164,4.9335841580082116,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,478.06440754503637,0,0,0,0,3.1885384353846393,12.020510075401361,0,0,0,0,0,-12.020510075401361,0,0,0,0.822275968024619]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,812.77614346565394,0,0,0,0,4.9335841580082116,12.555122265379453,0,0,0,0,0,-12.555122265379453,0,0,0,0.822275968024619]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,812.77614346565394,0,0,0,0,0,0,0,9.4366333540392375,2.2371852632327038,2.2371852632327038,0,-5,0,1.2505447013707747,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,8169.2584006142024,0,0,0,0,0,0,0,11.707828248734254,10.592796986950038,2.7756276883764279,0,-5,0,1.2505447013707747,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,12494.40446829221,0,2.9930736768912927,2.2170793316873367,0.47202703168125837,0,0,24.151051901725321,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,9690.462499848074,0,11.871368750926653,8.7935577729763761,2.7174322739195658,0,0,16.040828109873086,0,0,0,5.8315090896027204,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2607.3029506282323,0,14.355310371466773,10.633504337117527,4.7592687791489503,0,0,15.733047714172791,0,0,0,5.838896299982709,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,8169.2584006142024,0,1.0423888510973782,0.772135612695525,0.22465561315616825,0,0,0,11.707828248734254,10.592796986950038,2.7756276883764279,0,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,9690.462499848074,0,0.66652402218707396,0.49371876311407775,8.0909672897027496E-2,0,0,0,16.243735018630463,14.696712635903749,3.7561646954443142,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,8169.2584006142024,0,12.961891936772304,9.6013482509493109,3.2020692122023311,0,0,0,15.059375793465136,0,0,0,0,0,0,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,478.06440754503637,0,4.5688283331199075,2.4332597567683116,1.319028486829116,0,0,0,5.0497034670444076,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,812.77614346565394,0,7.8060022748236566,4.8787514217647878,2.5410163655024927,0,0,0,9.4366333540392375,0,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,8169.2584006142024,0,1.0423888510973782,0.772135612695525,0.22465561315616825,0,0,0,11.707828248734254,10.592796986950038,2.7756276883764279,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,16032.446072746472,0,3.7993203069584105,3.1105374074166918,0.71752533841724908,0,0,17.605926854796515,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,11950.483439748848,0,2.8588777925198023,2.34058873651135,2.6213489487759007,0,0,12.714367135492767,0,0,0,4.6824669101573715,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,10112.231048772272,0,0.7995122541851859,0.59222801893262811,0.33718222994912017,0,0,0,11.186215085559905,10.120861267887532,3.0286311517139071,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,10112.231048772272,0,0,0,0,0,0,0,11.186215085559905,10.120861267887532,3.0286311517139071,0,0,0,1.0307448864343884,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,9828.7827809169812,0,0.70384498235965842,0.63681212689683375,0.32773093096577022,0,0,0,11.845223239758939,10.717106740734277,3.2069579960036481,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,10037.877420830071,0,0.28484597450548527,0.13442918253282921,0.12237819910998649,0,0,0,4.3167356370385752,3.077419989318789,1.2267536471488933,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned"]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,17.446166071496805,12.923014395848183,5.7689236798729375,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2029 Indicative Prices (Nominal)",null,2029,8]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,506.4490539680404,10.908850905364265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,52.261588349972484,0.49477082167728775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,52.261588349972484,3.3011761835997775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,506.4490539680404,0,14.854030166395924,11.452023314663755,3.5115079792083348,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,861.03399970681744,15.718014103274822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,861.03399970681744,0,15.514663163452187,11.961352055751144,5.7192744668102904,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,4495.7236852093902,0,19.163143087366937,13.904911229680531,6.7842651106245828,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,861.03399970681744,0,15.514663163452187,11.961352055751144,5.7192744668102904,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,506.4490539680404,0,14.589434387889119,10.176786966033585,3.2847212052933457,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,861.03399970681744,0,15.238299487600008,10.629399570051559,5.082406510164585,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,506.4490539680404,0,0,0,0,3.2847212052933457,12.383110676961351,0,0,0,0,0,-12.383110676961351,0,0,0,0.84529789539618094]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,861.03399970681744,0,0,0,0,5.082406510164585,12.933849528825784,0,0,0,0,0,-12.933849528825784,0,0,0,0.84529789539618094]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,861.03399970681744,0,0,0,0,0,0,0,10.005948451220991,2.3721553630306089,2.3721553630306089,0,-5,0,1.2855572159150253,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,8654.3008082478318,0,0,0,0,0,0,0,12.41416525761702,11.231863804510636,2.9430821912550424,0,-5,0,1.2855572159150253,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,13236.248553526826,0,3.1736467655450062,2.3508364342284627,0.50050457291146866,0,0,25.608092558559466,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,10265.825039690899,0,12.58757221041799,9.3240759154400248,2.8813758289003415,0,0,17.008576381065506,0,0,0,6.1833258911575228,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2762.109230291011,0,15.22137082041996,11.275027042084909,5.0463969811104574,0,0,16.68222749602004,0,0,0,6.1911587742936316,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,8654.3008082478318,0,1.1052765026356954,0.81871880024631449,0.23820915788318517,0,0,0,12.41416525761702,11.231863804510636,2.9430821912550424,0,-5,0,1.2855572159150253,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,10265.825039690899,0,0.70673562882992225,0.52350497341358382,8.579097924433815E-2,0,0,0,17.223724728283415,15.583369992256419,3.9827753084021884,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,8654.3008082478318,0,13.743887007555069,10.180600650347166,3.3952510680966648,0,0,0,15.967912733674153,0,0,0,-5,0,1.2855572159150253,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,506.4490539680404,0,4.8444672022896569,2.5800590932393046,1.398605895740864,0,0,0,5.354353686272102,0,0,0,-12.383110676961351,0,1.2855572159150253,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,861.03399970681744,0,8.2769408794044939,5.1730880496278111,2.6943166925144837,0,0,0,10.005948451220991,0,0,0,-12.933849528825784,0,1.2855572159150253,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,8654.3008082478318,0,1.1052765026356954,0.81871880024631449,0.23820915788318517,0,0,0,12.41416525761702,11.231863804510636,2.9430821912550424,0,-1.1052765026356954,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,16984.358212384093,0,4.0285345117102338,3.2981971203621896,0.76081387071955942,0,0,18.668098031980481,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,12660.032700617596,0,3.0313548007085855,2.4817972008011173,2.7794957661343234,0,0,13.481428956141889,0,0,0,4.9649616308901132,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,10712.635718806368,0,0.84774708324046655,0.62795732402511295,0.35752454132325834,0,0,0,11.861083006099129,10.731456053137306,3.2113494341538673,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,10712.635718806368,0,0,0,0,0,0,0,11.861083006099129,10.731456053137306,3.2113494341538673,0,0,0,1.0596034872410107,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,10412.357963678431,0,0.74630817442184227,0.67523120542928583,0.34750304246063718,0,0,0,12.559849332230401,11.363673205351315,3.4004347937824999,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,10633.867410737186,0,0.30203082291204203,0.14253933795017226,0.12976131485744824,0,0,0,4.5771656735257533,3.2630817178777529,1.300764085579851,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,506.4490539680404,17.340542891884944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,18.498698829717384,13.702663972198875,6.1169646837162377,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Output | AER Template (real)","index":22,"n_rows":323,"n_cols":23,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,16]]}
[]
[null,null,null,"Worksheet:",null,"Output | AER Template (real)",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet provides outputs aligned to the 'Indicative prices' worksheet in the AER pricing model"]
[]
[null,null,null,null,null,null,null,null,null,"Dollar basis: ",2024,"(year ended 30 June)"]
[]
[null,"2025 Indicative Prices (Real $2024)",null,2025,4]
[]
[null,null,null,null,"Deflator ►",0.97276471703413891,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,387.23148476261991,9.2728124572984409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,39.959265979969167,0.4205683145326426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,39.959265979969167,2.806087268455411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,387.23148476261991,0,12.626319413744309,9.7345234044098738,2.9848748705048549,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,658.34751101856864,13.360728663838362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,658.34751101856864,0,13.187874974265664,10.167466336363676,4.8615349116623099,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3437.4351063867689,0,16.28917962882316,11.819543156906425,5.76680519123056,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,658.34751101856864,0,13.187874974265664,10.167466336363676,4.8615349116623099,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,387.23148476261991,0,13.25763538443152,9.2477972341893775,2.9848748705048549,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,658.34751101856864,0,13.847268722978949,9.6590930195454945,4.6184581660791952,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,387.23148476261991,0,0,0,0,2.9848748705048549,11.252716309310449,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,658.34751101856864,0,0,0,0,4.6184581660791952,11.753180871262222,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,658.34751101856864,0,0,0,0,0,0,0,8.5053214358208251,2.0163949431320094,2.0163949431320094,0,-4.8638235851706941,0,1.1197742089125748,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,6617.0875931217142,0,0,0,0,0,0,0,10.552369561782806,9.5473819844701548,2.5016978820842799,0,-4.8638235851706941,0,1.1197742089125748,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,10120.449707450176,0,2.6976838823729414,1.9982732884969101,0.42544215508034122,0,0,21.767557531462352,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,7849.260732716556,0,10.699770068588181,7.925711704334784,2.4492458382804836,0,0,14.45774081206859,0,0,0,5.2559909241097929,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2111.9116522026738,0,12.938568707666848,9.5840718806423766,4.2895712111991475,0,0,14.180335608447466,0,0,0,5.2626490824209817,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,6617.0875931217142,0,0.93951432752277586,0.69593268400206054,0.20248409899667735,0,0,0,10.552369561782806,9.5473819844701548,2.5016978820842799,0,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,7849.260732716556,0,0.60074401968480484,0.44499310523531949,7.2924606630157915E-2,0,0,0,14.640622610670158,13.24627760013014,3.3854645933617022,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,6617.0875931217142,0,11.682668299434724,8.6537804350134326,2.8860534141520855,0,0,0,13.573149124355359,0,0,0,0,0,0,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,387.23148476261991,0,4.1179255461522182,2.1931186252248693,1.1888520876657698,0,0,0,4.5513425743522804,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,658.34751101856864,0,7.0356191647209876,4.3972619779506186,2.2902406135159468,0,0,0,8.5053214358208251,0,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,6617.0875931217142,0,0.93951432752277586,0.69593268400206054,0.20248409899667735,0,0,0,10.552369561782806,9.5473819844701548,2.5016978820842799,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,12986.258334953323,0,3.4243611292252774,2.8035549857301065,0.64671195887594757,0,0,15.86837820836794,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,9679.8744540903754,0,2.576731940178937,2.1095934117827744,2.3626450841439932,0,0,11.459571998112494,0,0,0,4.2203490047047554,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,8190.8926527015356,0,0.72060749407117564,0.53378037223045405,0.30390533790703778,0,0,0,10.082234986081174,9.1220221302639164,2.7297321501678313,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,8190.8926527015356,0,0,0,0,0,0,0,10.082234986081174,9.1220221302639164,2.7297321501678313,0,0,0,0.92295904219383773,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,7961.2999620876544,0,0.63438173248472285,0.57396442462903474,0.29538679820929387,0,0,0,10.676204887210222,9.6594234693806733,2.89045971840281,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,8130.6663206610501,0,0.25673420614903575,0.12116221589842099,0.11030055753112278,0,0,0,3.890712160683909,2.7737059627280027,1.1056839552954272,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,387.23148476261991,14.739921146517814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,15.72438439576305,11.647627626581583,5.1995821385849741,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2026 Indicative Prices (Real $2024)",null,2026,5]
[]
[null,null,null,null,"Deflator ►",0.94627119470650822,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,401.12740228145617,9.2515603496562555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,41.393216177772125,0.41960442540704018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,41.393216177772125,2.7996560730702784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,401.12740228145617,0,12.597381494365349,9.7122131139571568,2.978033916658485,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,681.97250813741925,13.330107571796493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,681.97250813741925,0,13.157650040911795,10.144163795734956,4.8503928915120404,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3560.7884921373729,0,16.251846899355286,11.792454266172488,5.7535884066530736,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,681.97250813741925,0,13.157650040911795,10.144163795734956,4.8503928915120404,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,401.12740228145617,0,13.061905251180963,9.1112666589823093,2.9408074377237265,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,681.97250813741925,0,13.642833491980845,9.516490246956403,4.5502731989982372,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,401.12740228145617,0,0,0,0,2.9408074377237265,11.086585955081638,0,0,0,0,0,-11.086585955081638,0,0,0,0.73628989079183005]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,681.97250813741925,0,0,0,0,4.5502731989982372,11.579661869468625,0,0,0,0,0,-11.579661869468625,0,0,0,0.73628989079183005]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,681.97250813741925,0,0,0,0,0,0,0,8.485828320057097,2.0117736221921176,2.0117736221921176,0,-4.7313559735325414,0,1.1197742089125748,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,6854.5437583023459,0,0,0,0,0,0,0,10.528184871879946,9.5255005983675698,2.4959643084869367,0,-4.7313559735325414,0,1.1197742089125748,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,10483.625068757556,0,2.6915011337713932,1.9936935000863059,0.42446709573163471,0,0,21.717669056105343,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,8130.9337991319408,0,10.675247555457304,7.9075469804112588,2.4436324781012488,0,0,14.424605507605587,0,0,0,5.2439448609116086,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2187.698232790427,0,12.90891515259093,9.5621064059607939,4.2797400591577324,0,0,14.147836081454892,0,0,0,5.2505877595701529,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,6854.5437583023459,0,0.93736108008982755,0.69433769473852958,0.20202003117609704,0,0,0,10.528184871879946,9.5255005983675698,2.4959643084869367,0,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,8130.9337991319408,0,0.59936719074207223,0.44397323759364754,7.2757472699971681E-2,0,0,0,14.607068164367766,13.215918815380357,3.3777055387827106,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,6854.5437583023459,0,11.655893108478271,8.6339470700916614,2.8794389465241563,0,0,0,13.542041191615146,0,0,0,0,0,0,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,401.12740228145617,0,4.1084877841601219,2.1880922760659716,1.1861273897756681,0,0,0,4.5409114756158377,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,681.97250813741925,0,7.0194944197736895,4.3871840123585573,2.2849916731034146,0,0,0,8.485828320057097,0,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,6854.5437583023459,0,0.93736108008982755,0.69433769473852958,0.20202003117609704,0,0,0,10.528184871879946,9.5255005983675698,2.4959643084869367,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,13452.274095039138,0,3.4165129287295657,2.7971295940151442,0.64522977725879405,0,0,15.832009902274818,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,10027.239640805983,0,2.5708263980567474,2.1047584917976123,2.3572302018868863,0,0,11.433308115524683,0,0,0,4.2106765011629648,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,8484.8252826305197,0,0.718955953278963,0.53255701545707312,0.30320882549680872,0,0,0,10.05912778487499,9.1011156148868935,2.7234759510096094,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,8484.8252826305197,0,0,0,0,0,0,0,10.05912778487499,9.1011156148868935,2.7234759510096094,0,0,0,0.92295904219383762,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,8246.9935897215291,0,0.63292781017937194,0.57264897111466972,0.29470980920940487,0,0,0,10.651736382480092,9.6372852984343655,2.883835152085549,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,8422.437710671722,0,0.25614580397767334,0.12088452749845638,0.11004776267169482,0,0,0,3.8817951428940654,2.7673489811801586,1.1031498681946275,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,401.12740228145617,14.706139120591411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,15.688346105187808,11.620932744393883,5.1876653571540476,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2027 Indicative Prices (Real $2024)",null,2027,6]
[]
[null,null,null,null,"Deflator ►",0.92049923095623287,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,414.73882054083532,9.204976373974544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,42.797808273181317,0.4174916096645771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,42.797808273181317,2.7855590877514813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,414.73882054083532,0,12.533950452356464,9.663309633634185,2.9630387532147218,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,705.11381685096114,13.262987066336864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,705.11381685096114,0,13.091397903286481,10.093085333106822,4.8259699211194462,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3681.6163917622862,0,16.170014688125036,11.73307623889912,5.7246176155337061,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,705.11381685096114,0,13.091397903286481,10.093085333106822,4.8259699211194462,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,414.73882054083532,0,12.851147889341966,8.9642539156549059,2.8933567170721495,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,705.11381685096114,0,13.422702696397359,9.3629391118160115,4.47685331448477,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,414.73882054083532,0,0,0,0,2.8933567170721495,10.907700902498437,0,0,0,0,0,-10.907700902498437,0,0,0,0.73628989079183005]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,705.11381685096114,0,0,0,0,4.47685331448477,11.392820904106685,0,0,0,0,0,-11.392820904106685,0,0,0,0.73628989079183005]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,705.11381685096114,0,0,0,0,0,0,0,8.443100001248105,2.0016438267898971,2.0016438267898971,0,-4.6024961547811643,0,1.1197742089125748,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,7087.138344313712,0,0,0,0,0,0,0,10.475172764785766,9.4775372633775969,2.4833964889781655,0,-4.6024961547811643,0,1.1197742089125748,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,10839.364928148281,0,2.6779487362704066,1.9836547427292011,0.42232979519875924,0,0,21.608315030520817,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,8406.8400078572486,0,10.621494950088612,7.867730456245023,2.4313281627606327,0,0,14.351973924738642,0,0,0,5.2175402555645736,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2261.9331903187617,0,12.843915458829224,9.5139587513548562,4.2581904719200221,0,0,14.076598103529165,0,0,0,5.2241497055271289,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,7087.138344313712,0,0.9326412269937483,0.6908415266258936,0.20100280858186992,0,0,0,10.475172764785766,9.4775372633775969,2.4833964889781655,0,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,8406.8400078572486,0,0.59634922343896934,0.4417377186409811,7.2391120191765385E-2,0,0,0,14.533517835295404,13.149373279552981,3.3606979263657966,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,7087.138344313712,0,11.597202701607154,8.5904729354430884,2.8649402340051546,0,0,0,13.473853546103609,0,0,0,0,0,0,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,414.73882054083532,0,4.087800495984669,2.1770746710863547,1.1801549346013605,0,0,0,4.5180468234103568,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,705.11381685096114,0,6.9841494676801963,4.3650934173001241,2.2734861548438143,0,0,0,8.443100001248105,0,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,7087.138344313712,0,0.9326412269937483,0.6908415266258936,0.20100280858186992,0,0,0,10.475172764785766,9.4775372633775969,2.4833964889781655,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,13908.748841481196,0,3.3993099111657106,2.7830453301654203,0.64198088008718801,0,0,15.752291677844966,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,10367.493016570799,0,2.5578816287548389,2.0941604937635376,2.3453609441346002,0,0,11.375738481097025,0,0,0,4.1894746666269098,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,8772.7400576440796,0,0.7153358259298489,0.52987545449659146,0.3016820914087639,0,0,0,10.008477500339227,9.0552891669735853,2.7097625521150892,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,8772.7400576440796,0,0,0,0,0,0,0,10.008477500339227,9.0552891669735853,2.7097625521150892,0,0,0,0.92295904219383784,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,8526.8380443602928,0,0.62974085656253997,0.56976553688991705,0.29322586984496202,0,0,0,10.598102161888542,9.5887590988515381,2.8693143035456794,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,8708.2354940978494,0,0.25485604425579983,0.12027584294401873,0.10949364400345139,0,0,0,3.8622493102232895,2.7534146703428628,1.097595226091993,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,414.73882054083532,14.632089943882427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,15.609351264768534,11.562418371909269,5.161544133521593,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2028 Indicative Prices (Real $2024)",null,2028,7]
[]
[null,null,null,null,"Deflator ►",0.89542917393128219,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,428.07281753399974,9.2123210880321942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,44.173772659839059,0.41782472909583646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,44.173772659839059,2.7877817045360356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,428.07281753399974,0,12.54395137776303,9.6710200549569656,2.9654029822469252,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,727.78347073450379,13.27356969507972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,727.78347073450379,0,13.10184361985414,10.101138675420737,4.8298205957633984,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3799.98163626418,0,16.182916854232495,11.742438141253912,5.7291853273634015,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,727.78347073450379,0,13.10184361985414,10.101138675420737,4.8298205957633984,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,428.07281753399974,0,12.681272574454068,8.8457582396445247,2.8551103372446107,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,727.78347073450379,0,13.245272176817998,9.2391733405719449,4.4176751871257531,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,428.07281753399974,0,0,0,0,2.8551103372446107,10.763515407049296,0,0,0,0,0,-10.763515407049296,0,0,0,0.73628989079182994]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,727.78347073450379,0,0,0,0,4.4176751871257531,11.242222758694972,0,0,0,0,0,-11.242222758694972,0,0,0,0.73628989079182994]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,727.78347073450379,0,0,0,0,0,0,0,8.4498368088997395,2.0032409521876979,2.0032409521876979,0,-4.477145869656411,0,1.1197742089125746,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,7314.9923012931631,0,0,0,0,0,0,0,10.483530977293443,9.4850994556464467,2.4853780081436994,0,-4.477145869656411,0,1.1197742089125746,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,11187.854271806214,0,2.6800854900142355,1.9852375145129111,0.42266677505158434,0,0,21.625556453933427,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,8677.1228312510284,0,10.62996991407589,7.8740081725732418,2.4332681362500024,0,0,14.363425463597348,0,0,0,5.2217033668757278,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2334.6551272696329,0,12.85416370744966,9.5215500045798542,4.261588111430286,0,0,14.087829918123189,0,0,0,5.2283180905639375,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,7314.9923012931631,0,0.93338538785330372,0.69139275383887844,0.20116319010745343,0,0,0,10.483530977293443,9.4850994556464467,2.4853780081436994,0,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,8677.1228312510284,0,0.59682505459232726,0.44209018420961305,7.2448881565235587E-2,0,0,0,14.545114229290917,13.159865255072731,3.3633794503915482,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,7314.9923012931631,0,11.60645618953057,8.5973273329741033,2.8672261895531248,0,0,0,13.484604426663234,0,0,0,0,0,0,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,428.07281753399974,0,4.0910621801593958,2.178811773963282,1.1810965883532245,0,0,0,4.5216518040935059,0,0,0,0,0,0,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,727.78347073450379,0,6.9897221686510562,4.3685763554069128,2.2753001851077661,0,0,0,8.4498368088997395,0,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,7314.9923012931631,0,0.93338538785330372,0.69139275383887844,0.20116319010745343,0,0,0,10.483530977293443,9.4850994556464467,2.4853780081436994,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,14355.919943017203,0,3.4020222439601149,2.7852659412054805,0.64249312105372103,0,0,15.764860539885021,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,10700.81151453378,0,2.5599225801264942,2.0958314388472217,2.3472323237880399,0,0,11.38481526119333,0,0,0,4.1928174773227784,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,9054.7866946044178,0,0.71590659731297834,0.53029824577180296,0.30192280562764834,0,0,0,10.016463333480553,9.0625144445776424,2.7119246903217316,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,9054.7866946044178,0,0,0,0,0,0,0,10.016463333480553,9.0625144445776424,2.7119246903217316,0,0,0,0.92295904219383773,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,8800.9788462665038,0,0.63024333112998687,0.57022015673665472,0.29345983678640969,0,0,0,10.606558460608973,9.59641003578907,2.8716037491938669,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,8988.2082869573405,0,0.25505939564909774,0.1203718118676288,0.10958100973625318,0,0,0,3.8653310255531785,2.7556116388753384,1.0984710048837212,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,428.07281753399974,14.643764989242397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,15.621806073668347,11.571644105176405,5.1656625651412371,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2029 Indicative Prices (Real $2024)",null,2029,8]
[]
[null,null,null,null,"Deflator ►",0.87104190700337636,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak Demand",null,"Export Volume"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5kW or more)","Band 0 (0-7.5kWh per day)","Band 1 (7.5kWh or more per day)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kW per month","$/kW per month","c/kWh","c/kWh"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,441.13834976837779,9.5020662958239974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 1","LV Residential and Small Business","BLNC1AU","Controlled Load 1",null,45.522033579385472,0.43096612004341217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Controlled Load 2","LV Residential and Small Business","BLNC2AU","Controlled Load 2",null,45.522033579385472,2.8754627983168781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,441.13834976837779,0,12.938482762823186,9.9751922270518438,3.0586706066672003,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business Anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,749.99669709937086,13.691048978822465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT1AO","ToU",null,749.99669709937086,0,13.51392178840843,10.418838904980232,4.9817277382461542,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3915.9637321250339,0,16.691900698998666,12.111760394213592,5.9093792195749089,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Business ToU","LV Residential and Small Business","BLNT2AU","ToU",null,749.99669709937086,0,13.51392178840843,10.418838904980232,4.9817277382461542,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,441.13834976837779,0,12.708008751327576,8.8644079260609985,2.8611298226331447,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Small Bus TOU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,749.99669709937086,0,13.273197445167684,9.2586524717985785,4.4269890587801353,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sun Soaker","LV Residential and Small Business","BLNRSS2","Sun-Soaker Two-Way",null,441.13834976837779,0,0,0,0,2.8611298226331447,10.786208338694287,0,0,0,0,0,-10.786208338694287,0,0,0,0.73628989079183005]
[null,"LV Small Business_Sun Soaker","LV Residential and Small Business","BLNBSS1","Sun-Soaker Two-Way",null,749.99669709937086,0,0,0,0,4.4269890587801353,11.265924958483131,0,0,0,0,0,-11.265924958483131,0,0,0,0.73628989079183005]
[null,"LV Small Scale Battery","LV Residential and Small Business","BLND4SB","Battery",null,749.99669709937086,0,0,0,0,0,0,0,8.7156004203290127,2.0662467311224679,2.0662467311224679,0,-4.3552095350168818,0,1.1197742089125748,0,0]
[null,"LV Large Battery/Hybrid ","LV Demand","BLND4LS","Battery",null,7538.2586797970525,0,0,0,0,0,0,0,10.81325817984979,9.7834240674831427,2.5635479243384678,0,-4.3552095350168818,0,1.1197742089125748,0,0]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,11529.327181634688,0,2.7643793308154194,2.0476770507233772,0.43596045765271607,0,0,22.30572177692661,0,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,8941.9638195353727,0,10.964302902705192,8.1216608664291314,2.5097990967987878,0,0,14.815182806375883,0,0,0,5.3859359758572003,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2405.9128913043105,0,13.258451866624149,9.8210210562522775,4.3956232499225338,0,0,14.530919251197457,0,0,0,5.3927587453214114,0,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Large Business Demand","LV Demand","BLND3AO","Three Rate Demand",null,7538.2586797970525,0,0.9627421526218185,0.71313838506606608,0.20749015914823798,0,0,0,10.81325817984979,9.7834240674831427,2.5635479243384678,0,-4.3552095350168818,0,1.1197742089125748,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,8941.9638195353727,0,0.61559634988324585,0.45599477036791991,7.4727538164675381E-2,0,0,0,15.002586033025196,13.57376831559422,3.4691641997966025,0,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,7538.2586797970525,0,11.971501548699695,8.8677298049182092,2.9574059651101692,0,0,0,13.908721158403031,0,0,0,-4.3552095350168818,0,1.1197742089125748,0,0]
[null,"LV Residential_Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,441.13834976837779,0,4.2197339502976945,2.2473395927565658,1.2182443465722876,0,0,0,4.6638664456610099,0,0,0,-10.786208338694287,0,1.1197742089125748,0,0]
[null,"LV Small Business_Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,749.99669709937086,0,7.209562367750693,4.5059764798441853,2.3468627499188455,0,0,0,8.7156004203290127,0,0,0,-11.265924958483131,0,1.1197742089125748,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,7538.2586797970525,0,0.9627421526218185,0.71313838506606608,0.20749015914823798,0,0,0,10.81325817984979,9.7834240674831427,2.5635479243384678,0,-0.9627421526218185,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,14794.087766543496,0,3.5090223835089978,2.8728679093933263,0.66270076482618523,0,0,16.260695709902254,0,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,11027.419026271056,0,2.6404370664130461,2.1617493665814465,2.4210572926414518,0,0,11.742889587088369,0,0,0,4.3246896471691176,0,0,0,0,0]
[null,"HV Business Demand","HV Demand","BHND3AO","Montly Demand",null,9331.1546455415846,0,0.73842323604232607,0.54697714503557149,0.31141885827471838,0,0,0,10.331500360757925,9.347547945447646,2.7972199351795983,0,0,0,0,0,0]
[null,"HV Battery/Hybrid","HV Demand","BHND4LS","Battery",null,9331.1546455415846,0,0,0,0,0,0,0,10.331500360757925,9.347547945447646,2.7972199351795983,0,0,0,0.92295904219383773,0,0]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,9069.6001370842532,0,0.65006569546060988,0.58815467684531375,0.30268971279438867,0,0,0,10.940155114021051,9.8982355793523791,2.9619212074169416,0,0,0,0,0,0]
[null,"Subtransmission Demand","ST Demand","BSSD3AO","Three Rate Demand",null,9262.5441482695751,0,0.26308150396310415,0.12415773675111678,0.11302754314869727,0,0,0,3.9869031169382656,2.8422809222480914,1.1330200296649764,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,441.13834976837779,15.104339549021304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,16.113141905718155,11.935594557370569,5.3281325831764965,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Output | Revenue (real)","index":23,"n_rows":74,"n_cols":149,"rows_kept":74,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,5,4,12]]}
[]
[null,null,null,null,null,"Worksheet:",null,"Output | Revenue (real)",null,"Jump to Index"]
[null,null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,null,"This worksheet assigns tariffs to tariff classesand calculates DUoS revenue."]
[]
[null,null,null,null,null,null,null,null,null,"Dollar basis: ",2024,"(year ended 30 June)"]
[]
[]
[null,"Output | Forecast Revenue by Tariff Component (Real$2024)",null,null,null,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636,1.0984708000000001,1.036,1,0.97276471703413891,0.94627119470650822,0.92049923095623287,0.89542917393128219,0.87104190700337636]
[]
[null,null,null,null,null,"Standing/Fixed charge",null,null,null,null,null,null,null,"Consumption ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($ dollars)",null,null,null,null,null,null,null,"DER Export Rebate ($ dollars)",null,null,null,null,null,null,null,"Export Peak  ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export Volume ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Forecast Revenue"]
[null,null,null,null,null,"$ dollars",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime)",null,null,null,null,null,null,null,"Consumption | Peak",null,null,null,null,null,null,null,"Consumption | Shoulder",null,null,null,null,null,null,null,"Consumption | Off-peak",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period",null,null,null,null,null,null,null,"Demand | Non-ToU",null,null,null,null,null,null,null,"Demand | Peak",null,null,null,null,null,null,null,"Demand | Shoulder",null,null,null,null,null,null,null,"Demand | Off-peak",null,null,null,null,null,null,null,"Capacity | Non-ToU",null,null,null,null,null,null,null,"DER Export Rebate ($ dollars)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5kW or more)",null,null,null,null,null,null,null,"Export | Band 0 (0-7.5kWh per day)",null,null,null,null,null,null,null,"Export | Band 1 (7.5kWh or more per day)",null,null,null,null,null,null,null,"$ dollars"]
[null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,208232552.72592553,188742523.86349711,187830649.49617535,150179212.27251735,137029533.02077052,122279934.89297771,106010949.04384243,88356923.490157694,253600792.61980391,224754686.39053109,218811297.89521235,166526981.33248329,146120858.61454397,125329044.23467022,104860297.68468529,87030280.727919027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,461833345.34572947,413497210.2540282,406641947.3913877,316706193.60500062,283150391.63531446,247608979.12764794,210871246.72852772,175387204.21807671]
[null,"BLNC1AU","LV Controlled Load 1",null,null,13483542.100183416,12915756.993045703,13699752.684806909,14142594.246476848,14570200.954565365,14982015.102343669,15378462.987447809,15760032.297901483,3016121.5644785827,2852288.6606482379,2986383.0321768965,2899303.1700091455,2845570.0868260367,2780633.7843954237,2732204.4063319881,2769775.5963200759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16499663.664662,15768045.65369394,16686135.716983806,17041897.416485995,17415771.041391402,17762648.886739094,18110667.393779799,18529807.894221559]
[null,"BLNC2AU","LV Controlled Load 2",null,null,4246136.5207466008,4069522.5299472571,4318867.5720192743,4460871.8304598592,4598218.9117403571,4730725.0196383735,4858516.8518837718,4981740.796972164,6200730.6388920099,5889430.3891113084,6193653.7354464075,6033798.970527689,5941158.1916598938,5832824.8629257968,5758995.4295387175,5859172.0380143402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10446867.15963861,9958952.9190585651,10512521.307465682,10494670.800987549,10539377.103400251,10563549.88256417,10617512.281422488,10840912.834986504]
[null,"BLNT3AU","LV Residential ToU",null,null,6879560.5426131124,6789500.8942121891,7415326.6667595925,6514395.2681615548,6647884.4380105734,6725819.4527107263,6725023.963459136,6608693.6178800669,0,0,0,0,0,0,0,0,3866211.826258664,3832702.9922207538,4331193.0554115484,3751659.62176935,3907928.5493013486,3950378.5072817323,3983941.0521471868,4079324.7777654082,6209647.1849641055,6250666.4348905422,4502046.9398810975,5482898.6382709621,5700552.1865214864,5892627.6245743735,6044963.4593776837,6283455.6250846833,1721504.4833036263,1758848.39008735,2721355.7632281375,2627904.0485261776,2681212.5336444792,2735022.6036461717,2747964.0401923778,2814721.9921404053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18676924.037139509,18631718.711410835,18969922.425280377,18376857.576728046,18937577.707477886,19303848.188213002,19501892.515176386,19786196.012870565]
[null,"BLNN1AU","LV Small Business Anytime",null,null,24851160.178260077,23210046.726333857,23935197.650011741,33791661.04556109,32416881.201804094,30734501.048899695,28688496.632883403,26177884.715556439,90559305.702706322,79826411.405872568,77593772.702448621,60726969.46509137,54561421.342608206,48198501.819015712,41584896.597500309,36025529.446576662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115410465.8809664,103036458.13220643,101528970.35246035,94518630.510652453,86978302.5444123,78933002.867915407,70273393.230383709,62203414.162133098]
[null,"BLNT1AO","LV Small Business ToU",null,null,3563796.2660274203,3029925.422968152,2655434.2216622061,984887.8764837787,979312.52168533404,958954.79091730725,916279.38965474023,838496.3073570967,0,0,0,0,0,0,0,0,3163087.5063513326,3098217.4998399136,3085673.3063423806,2758208.4718320039,2639351.9058547183,2564011.5046733902,2419431.4660964203,2193340.0799535937,10269465.120871753,9581598.3107322343,9215370.114524072,6381250.6821427932,6242254.3438651664,5976623.7862359686,5565054.2473631063,5214895.8374490635,4137367.2035562075,3933659.8643960138,4787475.2888080822,3873076.5201922003,3856031.9609357268,3749091.030907697,3555698.4750412488,3347011.8699033763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21133716.096806712,19643401.097936314,19743952.931336742,13997423.550650777,13716950.732340945,13248681.112734362,12456463.578155514,11593744.09466313]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,45728.890427195365,42159.910242834441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35259.496483525851,35368.286132807545,0,0,0,0,0,0,49505.259695486602,47710.630546733475,0,0,0,0,0,0,34169.984845390907,33603.345995588643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164663.63145159872,158842.17291796411,0,0,0,0,0,0]
[null,"BLNT2AU","LV Small Business ToU",null,null,13076792.173469488,11112007.10420917,6995318.4938297532,3889517.0950977039,3923387.839314573,3916202.1387902382,3849246.7767147901,3689983.7497289046,0,0,0,0,0,0,0,0,6818691.1648493204,6718621.246561042,5286760.3885978088,6092967.2964532031,6042068.4545266116,5912863.3613501061,5606230.8416931406,5431192.8796747802,10646471.785054959,9995750.2651562802,7694734.8938506488,7129263.1613972932,7058193.281303836,6944345.6807069834,6667740.76143084,6472820.0784038855,6167096.5311887274,5899779.0232465677,4574270.5887611192,6085658.1191076869,6106628.291502282,6060817.2883881684,5843530.6772266906,5742761.4408928622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36709051.654562496,33726157.639173061,24551084.365039334,23197405.672055885,23130277.866647303,22834228.469235495,21966749.057065465,21336758.148700431]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,59037852.29962308,75029070.655845448,99998116.440808862,120900880.58832805,125239492.85679723,129489282.41935854,133652459.05761731,0,0,0,0,0,0,0,0,0,13475691.674860798,15584781.531205242,21993691.846055161,23593668.088242169,23036647.871832926,22424904.872281548,22125344.983227767,0,32404011.066752221,36959049.982200466,32281641.887914129,43641106.280980073,43875041.230304517,43870309.261792079,44307957.811827607,0,9662579.0526953712,10778387.521852074,17174767.513409104,18730974.004650008,18298934.537403863,17808336.460261527,17508327.983776703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114580134.09393147,138351289.69110322,171448217.68818727,206866628.96220028,210450116.49633852,213592833.01369369,217594089.83644938,0]
[null,"BLNT2AL","LV Small Bus TOU_Interval meter",null,null,7693859.8329129647,9406064.4681870565,12167735.118278366,15562412.242501836,16121647.007001257,16669500.512668367,17206255.612624604,0,0,0,0,0,0,0,0,0,4382344.0822924795,5471668.7820126927,7192022.3678279482,7371956.5728998072,7196140.8528540162,7524128.0494741248,7785746.9132880224,0,14913626.774556175,17736122.682633061,20945868.536567368,17145905.370355532,16382381.050873669,17002999.332318012,17682568.022350904,0,6412297.3249429325,7771137.4924807101,11048233.020308102,11308068.253850564,10932618.449998636,11302371.239396418,11637265.361636143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33402128.014704552,40384993.425313517,51353859.042981781,51388342.439607739,50632787.360727578,52498999.133856915,54311835.909899682,0]
[null,"BLNRSS2","LV Residential_Sun Soaker",null,null,0,0,0,31789768.741587281,54388463.347940363,78695446.981161878,104651389.77535444,269888487.02654123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6345983.218237251,10212113.702706371,14341839.132241869,18357103.492851872,46005911.710748352,0,0,0,14368650.865838921,23122389.604616124,32472963.160853002,41564372.600110382,104167133.82358639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-292516.68661325308,-417701.1489707827,-533506.6170266947,-2065696.0569054091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90077.249125542759,130735.8656669014,169218.55074936402,653822.57806383795,0,0,0,52504402.825663455,87520527.217775151,125223283.99095286,164208577.80203938,418649659.08203447]
[null,"BLNBSS1","LV Small Business_Sun Soaker",null,null,0,0,0,5424125.1432819869,8420996.5304808542,11754952.440722374,15507610.194410807,37556933.418896139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8422430.2183414493,12208273.101849131,15222267.596687842,18153187.799647368,34308778.815313198,0,0,0,13484269.847447295,19545385.905148309,24370776.443691581,29063165.444668528,54928188.146291055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27824.082866413737,-38331.02676276656,-48568.333160462666,-176597.96673285155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8203.2751344297994,11486.335048948933,14749.024953337817,53515.691643634818,0,0,0,27330825.209070731,40155034.729746312,51321151.789387979,62690144.130519584,126670818.10541117]
[null,"BLND4SB","LV Small Scale Battery",null,null,0,0,0,6583.4751101856864,6819.725081374193,7051.1381685096112,7277.8347073450386,7499.9669709937089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7007.2692564388672,6991.2094858782739,6956.0069556707058,6961.5572015373727,7180.5115582775406,0,0,0,3589.1829987749766,3580.9570475019696,3562.9260116860169,3565.7688948941022,3677.9191813979928,0,0,0,4718.3641669289018,4707.5502759295559,4683.846554688359,4687.5838281192136,4835.0173508265752,0,0,0,0,0,0,0,0,0,0,0,-3750.5916429968265,-3648.4432183104136,-3549.076834874852,-3452.4167230094517,-3358.389176642218,0,0,0,0,0,0,0,0,0,0,0,465.74358335880601,465.74358335880595,465.74358335880595,465.74358335880595,465.74358335880595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18613.443472690411,18916.742255732384,19170.584439038645,19506.071492245082,20300.769468212409]
[null,"BLND4LS","LV Large Battery/Hybrid ",null,null,0,0,0,33085.437965608573,34272.718791511732,35435.691721568568,36574.961506465814,37691.293398985268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152140.94716929446,151792.2594544382,151027.94655414345,151148.45279306115,155902.36219802412,0,0,0,297400.94881624536,296719.3436391498,295225.28575421224,295460.84804338688,304753.65970209992,0,0,0,102444.52827135126,102209.73843254003,101695.08622365586,101776.22943348446,104977.28750166025,0,0,0,0,0,0,0,0,0,0,0,-156143.00214103525,-151890.40329458506,-147753.62518105828,-143729.51339002035,-139814.99942229761,0,0,0,0,0,0,0,0,0,0,0,8150.5127087791052,8150.5127087791043,8150.5127087791034,8150.5127087791034,8150.5127087791052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,437079.37279024353,441254.16973183374,443780.89778130094,449381.49109515699,471660.11608725117]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,493577.09841800091,374944.59868995589,311362.98908656102,0,0,0,0,0,0,0,0,0,0,0,0,0,113593.95800854304,91494.511599392979,83352.522265191044,0,0,0,0,0,381848.42641438462,297772.91125917196,266612.21592503949,0,0,0,0,0,87249.4914378346,69387.548984814173,62841.709400940177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2595306.7379530459,1947943.4397010044,1599726.0448931239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3671575.7122318093,2781543.0102343392,2323895.4815708557,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,27314.927937978777,20306.827440496752,16186.225202567446,0,0,0,0,0,0,0,0,0,0,0,0,0,4086.2856469375824,0,6461.3458767834436,0,0,0,0,0,13736.133254952256,0,9105.1270375452368,0,0,0,0,0,4555.5924578048944,0,5802.4749862544541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37136.456765911098,27705.553098351495,22181.297746336892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51009.357000560543,39949.965214303797,33565.918010015594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137838.75306414516,87962.34575315204,93302.388859503073,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,147623.29152155831,97820.178277243991,59338.730537791707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,459739.31870425487,0,0,0,0,0,0,0,656576.94308910298,0,0,0,0,0,0,0,380683.91985805711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,888543.32508860563,541014.12388120801,301834.61523399636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1075882.993252448,665645.55858096632,377272.84572315199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2112049.6098626121,1304479.8607394183,2235446.3731463552,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV Large Business Demand",null,null,23380265.078613319,22516657.34249923,23781615.582249906,25200202.161805242,26003185.50224521,26846652.843267191,27707187.212233797,28550226.932449359,0,0,0,0,0,0,0,0,1794221.7486198752,1728583.3543444362,1798140.143448273,1812993.9809114928,1765011.7867312199,1718989.8341555684,1656542.0213828359,1642803.9943750163,6031313.3141943915,5625750.5371579174,5811738.5134351728,5544273.6714329841,5374865.9548395043,5247783.0855332324,5084204.2737876773,5070167.3485501716,1883310.1303198209,1791492.0449927142,1869177.4076066408,1845149.284931608,1814373.5951883725,1779299.5590805404,1729534.8576395116,1737254.6277211912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57003334.061032414,54518301.474857852,55489268.861234441,55370144.307048254,55278594.540903121,55242469.744856216,55404643.768278971,57286223.588392429,62511959.266639404,59786752.090338737,60846918.786181428,60771900.079301745,60741650.271166593,60745387.319305874,60953693.262587294,63062758.818511866,14078448.161277089,13606275.269153198,14556979.728712464,14509005.509251632,14503584.974046992,14511617.963634154,14574181.161078461,15095309.123958832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-495893.76540022477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,181566.3766886353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166682851.76069632,159573812.1133441,164153839.02286834,165053668.99468294,165481266.62512103,166092200.34983277,167109986.55698854,172130417.04524726]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,147138.87599812163,143579.10719590372,167853.03223436166,0,0,0,0,0,0,0,0,0,0,0,0,0,15087.717557911596,10963.438823531182,8272.1755123731346,0,0,0,0,0,50717.672917427037,35680.993742977276,26459.463780326019,0,0,0,0,0,8920.0316184579133,6399.8305844659353,4800.4744271330856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284968.3077981419,189370.99002387671,150921.08583965976,0,0,0,0,0,609071.90331101348,398704.32083066227,351314.42651549913,0,0,0,0,0,50464.337544351823,24696.516133406229,17759.835374946208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1166368.8467454254,809395.19733482332,727380.49368429906,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,48562.043640960823,52376.194705128866,61850.607012946253,70432.890898648155,79009.229779500907,87696.710548957562,96536.84354159885,105598.10122478954,0,0,0,0,0,0,0,0,25992.182260604885,27362.343456784121,31521.188167149452,33146.29502604554,34924.75317986474,36545.831524309157,37597.944517383585,39594.280291961782,87373.255314700902,89051.949975696436,100823.98945404688,101363.89461484163,107059.48478342137,111789.93286974996,115394.37438559125,122199.37850955864,31272.548267742,32505.185545521123,37225.854809122764,38667.397287408967,41151.650126769993,43359.914044811892,44995.156527167353,47993.782859010302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156768.35689514308,145408.06588935733,162089.64550117892,181824.69833289617,213960.91144366295,264181.06605133333,335850.65438266873,446376.39653014386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1500.0731391007707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,549.23627526281996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349968.38637915172,346703.73957248789,393511.28494444431,425435.17615984043,476106.02931321994,543573.45503916196,630374.97335440968,760811.10255162616]
[null,"BLND1AR","LV Residential_Opt in Demand",null,null,4673.3532786712494,4612.1748719222569,55960.641335844004,58084.722714392985,60169.110342218424,62210.823081125294,64210.922630099958,66170.752465256664,0,0,0,0,0,0,0,0,53.385425159930776,53.027056396905692,872.09738813008948,3424.747697593813,3416.8986111325303,3399.6936515590032,3402.4062905425108,3509.4185090946939,85.767981034706438,86.425282033829831,1167.6722750772378,4585.4774822675836,4574.9681506605093,4551.9320143742771,4555.5640322847148,4698.8452786209909,113.09204661983448,115.58563141436535,965.384057875351,3791.0867232286669,3782.3980342797713,3763.3526915064308,3766.3554965429926,3884.814617272225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5794.7317447452751,8349.8847486908635,131702.20462191763,129299.44183586398,129003.10394823556,128353.54028220882,128455.95445616861,132496.1411648526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-506.46348036514217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7189.661248829726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10720.330476230996,13217.097590458223,190667.99967884429,199185.47645334702,200946.47908652679,202279.34172077384,204391.20290563878,217443.16980356179]
[null,"BLND1AB","LV Small Business_Opt in Demand",null,null,625007.25665484939,608039.12564884697,1902817.8434943266,1975042.5330557059,2045917.5244122581,2115341.4505528836,2183350.4122035117,2249990.0912981126,0,0,0,0,0,0,0,0,181047.84121099036,207255.65389802246,533969.32265833265,943609.74469422409,941447.1110856178,936706.68377704383,937454.08849257173,966938.82171777636,591149.79970946221,670834.47630042571,1540160.0061593365,2721710.6461567003,2715472.831266195,2701799.7301291791,2703955.5147453067,2789000.1137115182,177802.36732337283,201510.53190560825,622594.08405313536,1528088.8385558687,1524586.6531473575,1516909.9689026808,1518120.3218161643,1565868.1243400062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1328804.8659261381,1582019.1608249717,2805775.1449572225,2642244.9285453423,3019782.0973749491,3394660.5965389954,3778383.0656516403,4295274.1179733649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10579.768876773975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143793.22497659456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2903812.1308248127,3269658.9485778753,7405316.4013223536,9810696.6910078414,10247206.217286378,10665418.429900784,11121263.402909193,12000284.725140598]
[null,"BLNDTRS","Transitional Demand",null,null,4621548.611342744,5042181.4302352006,5377272.147609354,5581375.6632853122,5781664.9964375412,5977853.6887445925,6170043.7591299843,6358364.3025525594,0,0,0,0,0,0,0,0,700269.37726954021,228609.99904918266,259703.31498549826,269788.64718302555,281238.41169067891,291515.17349907872,297380.92910319089,310801.19384705566,2424815.0220906744,744021.29450006085,830689.63493474398,825034.23021645087,862117.45869319327,891714.87736703607,912711.76412854716,959222.20199692948,1120093.3023800333,236929.84991037744,267574.54206247791,274573.62499469169,289103.76234330947,301742.80811090488,310484.53721194691,328670.25777927804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7676205.23818448,8809854.1980169229,8978173.451929098,8865072.7285414636,8905621.4085998833,8921439.2331955135,8949369.7850996107,9254491.1854848247,10808347.435018506,12404638.185154088,12641807.607255133,12483478.029301522,12542132.737378724,12567100.530604947,12610622.115742391,13046521.922146866,2099805.7598677562,2435258.6687686238,2608722.3283459856,2576531.4195154137,2589406.269884021,2595952.0778648509,2607133.8877756968,2700286.7801022432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29451084.746153735,29901493.625634454,30963943.027122289,30875854.343037877,31251285.045027353,31547318.389386926,31857746.778191365,32958357.843909752]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,39095.114768149826,35082.045468149663,37147.177226085529,0,0,0,0,0,0,0,0,0,0,0,0,0,57601.771562596179,55024.53323938539,62693.307425536404,0,0,0,0,0,216262.46823061808,200012.11820204841,223971.57198852117,0,0,0,0,0,56142.518471597206,52952.513612662086,59976.441650226479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,745382.29498942511,669365.714132683,711670.40632452699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1114484.1680223863,1012436.9246549285,1095458.9046148965,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,11257.087586694681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79630.090486472647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77789.620980335196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168676.79905350253,0,0,0,0,0,0,0]
[null,"BHND3AO","HV Business Demand",null,null,1282630.4872795492,1249603.8527554944,1337544.31309788,1481002.668183624,1535831.1832358269,1589685.7746283109,1642590.0223629379,1694574.8412440831,0,0,0,0,0,0,0,0,525862.24972877314,511579.1367492323,548497.66684566811,590964.78454221087,584331.38599547173,575479.96248161374,569317.70723679091,573386.67266220029,1786288.5569407132,1682469.0077066505,1772885.9857482538,1830791.9707679315,1812518.2148983539,1788436.7335229563,1755380.493637189,1775727.9824592473,1144553.9427421433,1099388.6744876949,1171770.3892328977,1246945.2956138349,1242077.07033755,1236496.9319990859,1221721.0163393558,1246895.8589500485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17330753.60526957,16374503.108558286,17013184.916109663,17364394.75750681,16843381.525798228,16303084.689203009,15808469.301553076,15807579.586798888,19902918.341927942,19220338.188619979,20411481.490741666,21155579.320619561,20979912.046382442,20760210.971116085,20581376.153085206,21043292.566388361,5587654.0577158667,5406233.9633818092,5752238.9238610007,5932831.4647673322,5894802.9225354791,5845483.4255982265,5809610.830453231,5957051.1124568265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47560661.241604552,45544115.93225915,48007603.685637027,49602510.262001298,48892854.349183351,48098878.488549285,47388465.524667785,48098508.620959654]
[null,"BHND4LS","HV Battery/Hybrid",null,null,0,0,0,16381.785305403071,16969.650565261039,17545.480115288159,18109.573389208836,18662.309291083169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,830643.91848396766,828740.18819186476,824567.26910426212,825225.19700834551,851180.11584989994,0,0,0,1623719.9391869772,1619998.5794498671,1611841.4717212981,1613127.5711348203,1663863.5342896809,0,0,0,638757.32313927251,637293.37253624864,634084.43719493097,634590.3775352852,654549.46483202605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38779.895564913437,38779.895564913437,38779.895564913444,38779.895564913444,38779.895564913444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3148282.8616805337,3141781.6863081548,3126818.5537006925,3129832.6146325734,3227035.3198276032]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,61697.559582695481,59235.052344291587,62502.888921974336,0,0,0,0,0,0,0,0,0,0,0,0,0,41573.94990698641,38842.949438002412,40016.869828236362,0,0,0,0,0,159229.37766032049,149914.22086799276,157986.36883991282,0,0,0,0,0,96025.388830056851,90354.819054224339,94386.896825649383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1014150.3135562465,850677.43678597547,801415.91236094572,0,0,0,0,0,1131306.2058210834,978982.60846875492,947816.45338268566,0,0,0,0,0,274569.53671351832,230311.13493612729,216974.14360616117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2778552.3320709076,2398318.2218953688,2321099.5337655656,0,0,0,0,0]
[null,"BSSD3AO","Subtransmission Demand",null,null,122030.62821095964,117523.12608420882,117500.07933132327,130090.6611305768,134759.00337074755,139331.76790556559,143811.33259131745,148200.7063723132,0,0,0,0,0,0,0,0,96193.83493571401,100292.92315803876,101466.99978472633,121966.45150503849,129426.19961637154,136619.15252520159,142873.32680599726,153560.54142379074,193756.91516922793,195588.0559527179,194708.35342970534,222016.29424504121,236091.49247063533,249685.41979166435,261459.20704380021,281347.91376863437,263014.22069678653,270742.85460225557,271816.05028366816,317188.56670111674,336643.92299151362,356398.39439600438,372570.28674340964,401659.02722920559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3167519.0578900441,3072129.8609078215,2931811.944560546,3325790.2987949457,3397436.2548587462,3471968.987309223,3558679.2523138197,3762829.9555631536,2404522.0346947783,2349542.8713465901,2279750.923815242,2576737.999095697,2647698.5117459688,2720556.3239531959,2803064.8714615153,2978964.8959839945,942868.5387281701,915807.09411111684,880666.80632276577,993827.26338915795,1016303.2065269696,1039581.579746565,1066488.7244588507,1128632.1971481731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7189905.2303256802,7021626.7861627489,6777721.1575279767,7687617.5348615739,7898358.5915809525,8114141.625627419,8348947.0014187107,8855195.2374892645]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066774.0718860338,1047917.5441728565,920326.95415837469,895701.05061508773,885713.36783585139,887395.00352497248,901424.60804280848,943722.78701823263,1432240.0088916798,1351749.9590324492,1140610.3269493307,1110090.1300073457,1097711.8615356712,1099796.0024211586,1117183.6402858922,1169606.0316246739,2708908.3412799928,2608848.1327200243,2246278.79340612,2186173.3660383685,2161796.0293528615,2165900.4648142369,2200143.0814907313,2303381.938076301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5207922.4220577069,5008515.6359253302,4307216.0745138256,4191964.5466608019,4145221.258724384,4153091.4707603678,4218751.3298194315,4416710.7567192074]
[null,"Spare1","Spare1",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,376419296.62137955,369141881.26680475,397291199.71242636,427367703.84881341,445395422.62134761,463358853.21746612,481235296.35654336,498991680.2065298,353376950.52588081,313322816.84616321,305585107.36528426,236187052.93811148,209469008.23563811,182141004.70100716,154936394.1180563,131684757.80883011,36478215.722522214,38898898.87766955,46873222.262276694,48379076.210527286,47588220.498808756,47105033.047392234,46609000.706479788,16484902.767798834,88207449.157392666,91947405.875543565,87732026.499428183,92536033.10677813,91869646.607650682,92187306.415104166,92628943.83337383,30562229.509518858,36055275.651122421,36960455.656415045,47782833.985657699,50471400.659912363,49699102.130289115,49473296.447782569,49108948.67980364,19968547.023456991,0,0,0,14768413.4365787,22420386.804555502,29564106.728929713,36510291.292499244,80314690.52606155,0,0,0,27852920.713286214,42667775.509764433,56843739.60454458,70627538.044778913,159095321.96987745,8014693.2268252019,6446608.3279606504,6827745.9626491694,4305263.8503750935,4377283.899612762,4442016.5819641994,4520217.5132551631,4744311.3507760186,88839490.917550862,86387990.314676732,88913935.118374288,89749217.502938569,89658796.182306111,89593325.021543071,89834433.274693713,92916873.485814229,97817873.2244526,95569637.915767595,97938607.931421727,99364167.202509493,99285057.519187108,99158453.149587363,99317718.91591011,102577213.49891558,23389187.193846669,22958233.869776793,24389731.020173248,25113412.530370712,25104508.402664959,25089969.165252458,25156850.641292039,26016795.903195344,1204681.9712333437,705595.52379527013,410838.76373316755,0,0,0,0,0,0,0,0,-159893.59378403207,-475879.61599256232,-607334.8777494824,-729256.88030018716,-2893947.4831336648,0,0,0,0,0,0,0,0,0,0,0,47396.151857051344,47396.151857051344,47396.151857051351,47396.151857051351,380494.65104637376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1109803114.2122056,1062339524.474573,1103745248.6214252,1115982164.558275,1127205005.4719493,1138539387.5553968,1149987740.2239461,1161551209.4883955]
[]
[null,"End"]

{"sheet":"Lookups","index":24,"n_rows":104,"n_cols":15,"rows_kept":104,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[96,2,96,4],[96,5,96,9],[96,10,96,14]]}
[]
[null,null,null,"Worksheet:",null,{"$f":"MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,LEN(CELL(\"filename\",B2))-FIND(\"]\",CELL(\"filename\",B2)))","v":{"$error":"#VALUE!"}},null,null,null,"Jump to Index"]
[null,null,null,{"$f":"'Error Checks'!$B$10","v":"Workbook Check Result"},null,{"$f":"'Error Checks'!$E$10","v":"Ok"}]
[null,null,null,"This worksheet contains lookup lists used throughout the model and period headings."]
[]
[]
[]
[null,"Input | Model Lookups"]
[]
[null,null,null,"NPV Period Options"]
[null,"NPV Period Option 1",null,"15 Years"]
[null,"NPV Period Option 2",null,"30 Years"]
[]
[null,null,null,"Switch Options"]
[null,{"$f":"D15","v":"Yes"},null,"Yes"]
[null,{"$f":"D16","v":"No"},null,"No"]
[]
[null,null,null,"Check Result"]
[null,"Okay",null,"Ok"]
[null,"Error",null,"Error"]
[]
[null,null,null,"Voltage Level Options"]
[null,"Low Voltage",null,"LV"]
[null,"High Voltage",null,"HV"]
[null,"Subtransmission",null,"ST"]
[null,{"$f":"D26","v":"Not Assigned"},null,"Not Assigned"]
[]
[null,null,null,"Tariff Class Options"]
[null,{"$f":"D29","v":"LV Residential and Small Business"},null,"LV Residential and Small Business"]
[null,"LV Demand",null,"LV Demand"]
[null,"HV Demand",null,"HV Demand"]
[null,"ST Demand",null,"ST Demand"]
[null,"Inter Distributor Transfers",null,"Inter Distributor Transfers"]
[null,"Unmetered",null,"Unmetered"]
[null,"Not Assigned",null,"Not Assigned"]
[]
[null,null,null,"Residuals Chart - Primary Category Options"]
[null,{"$f":"D38","v":"Residential"},null,"Residential"]
[null,"Small Business",null,"Small Business"]
[null,"Controlled Load",null,"Controlled Load"]
[null,"Medium Business",null,"Medium Business"]
[null,"Large Business",null,"Large Business"]
[null,"Subtransmission",null,"Subtransmission"]
[null,"Not Assigned",null,"Not Assigned"]
[]
[null,null,null,"Residuals Chart - Secondary Category Options"]
[null,{"$f":"D47","v":"Anytime"},null,"Anytime"]
[null,"ToU",null,"ToU"]
[null,"ToU Interval",null,"ToU Interval"]
[null,"Demand",null,"Demand"]
[null,"Sun-Soaker Two-Way",null,"Sun-Soaker Two-Way"]
[null,"Controlled Load 1",null,"Controlled Load 1"]
[null,"Controlled Load 2",null,"Controlled Load 2"]
[null,"Alternative",null,"Alternative"]
[null,"Av Daily Demand",null,"Av Daily Demand"]
[null,"Transitional",null,"Transitional"]
[null,"Three Rate Demand",null,"Three Rate Demand"]
[null,"Montly Demand",null,"Montly Demand"]
[null,"Cost Reflective",null,"Cost Reflective"]
[null,"Battery",null,"Battery"]
[null,"Not Assigned",null,"Not Assigned"]
[]
[null,null,null,"Charging Parameter Tariff Type Options"]
[null,{"$f":"D64","v":"Time Definition 1"},null,"Time Definition 1"]
[null,{"$f":"D65","v":"Time Definition 2"},null,"Time Definition 2"]
[null,{"$f":"D66","v":"Time Definition 3"},null,"Time Definition 3"]
[null,{"$f":"D67","v":"Not Assigned"},null,"Not Assigned"]
[]
[null,null,null,"Efficiency Category Options"]
[null,{"$f":"D70","v":"Most Efficient"},null,"Most Efficient"]
[null,{"$f":"D71","v":"Mid Efficiency"},null,"Mid Efficiency"]
[null,{"$f":"D72","v":"Least Efficient"},null,"Least Efficient"]
[null,{"$f":"D73","v":"Not Assigned"},null,"Not Assigned"]
[]
[null,null,null,"Tariff Units"]
[null,"Standing Charge Unit",null,"$ per annum"]
[null,"Consumption Unit",null,"c/kWh"]
[null,"Demand Unit",null,"$/kVA per month"]
[null,"Tariff Unit",null,"$ dollars"]
[null,"Customer Volume Unit",null,"Number"]
[null,"Consumption Volume Unit",null,"MWh"]
[null,{"$f":"D82","v":"MVA"},null,"MVA"]
[null,"Demand Volume Unit",null,"kVA/month"]
[null,"Export Rebate Unit",null,"c/kWh"]
[null,"Export Demand Unit",null,"$/kW per month"]
[null,"Export Volume Unit",null,"c/kWh"]
[]
[null,"MWh to KWh",null,1000]
[null,"MVA to KVA",null,1000]
[null,"MW to KW",null,1000]
[null,"Cents to Dollars",null,100]
[]
[null,null,null,"Conversions"]
[null,"Singles to Millions",null,1000000]
[null,"Thousands to Millions",null,1000]
[]
[null,"Regulatory Period","Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year Counter",0,{"$f":"N(C98)+1","v":1},2,3,4,5,6,7,8,9,10,11,12]
[null,"Period Name",{"$f":"'Input | General Inputs'!D11","v":2022},{"$f":"C99+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[]
[null,"All Inflation Inputs",{"$f":"INDEX('Input | General Inputs'!$D$21:$D$33,MATCH(C99,'Input | General Inputs'!$B$21:$B$33,0))","v":6.1447811447811418E-2},{"$f":"INDEX('Input | General Inputs'!$D$21:$D$33,MATCH(D99,'Input | General Inputs'!$B$21:$B$33,0))","v":6.0299999999999999E-2},{"$f":"INDEX('Input | General Inputs'!$D$21:$D$33,MATCH(E99,'Input | General Inputs'!$B$21:$B$33,0))","v":3.5999999999999997E-2},{"$f":"INDEX('Input | General Inputs'!$D$21:$D$33,MATCH(F99,'Input | General Inputs'!$B$21:$B$33,0))","v":2.7997811278454687E-2},{"$f":"INDEX('Input | General Inputs'!$D$21:$D$33,MATCH(G99,'Input | General Inputs'!$B$21:$B$33,0))","v":2.7997811278454687E-2},{"$f":"INDEX('Input | General Inputs'!$D$21:$D$33,MATCH(H99,'Input | General Inputs'!$B$21:$B$33,0))","v":2.7997811278454687E-2},{"$f":"INDEX('Input | General Inputs'!$D$21:$D$33,MATCH(I99,'Input | General Inputs'!$B$21:$B$33,0))","v":2.7997811278454687E-2},{"$f":"INDEX('Input | General Inputs'!$D$21:$D$33,MATCH(J99,'Input | General Inputs'!$B$21:$B$33,0))","v":2.7997811278454687E-2}]
[null,{"$f":"Expenditure_Basis&\" to Nominal\"","v":"Real, 30 June 2024 to Nominal"},{"$f":"INDEX('Input | General Inputs'!$E$21:$E$33,MATCH(C99,'Input | General Inputs'!$B$21:$B$33,0))/\nINDEX('Input | General Inputs'!$E$21:$E$33,MATCH('Input | General Inputs'!$D$16,'Input | General Inputs'!$B$21:$B$33,0))","v":0.91035647010371135},{"$f":"INDEX('Input | General Inputs'!$E$21:$E$33,MATCH(D99,'Input | General Inputs'!$B$21:$B$33,0))/\nINDEX('Input | General Inputs'!$E$21:$E$33,MATCH('Input | General Inputs'!$D$16,'Input | General Inputs'!$B$21:$B$33,0))","v":0.96525096525096521},{"$f":"INDEX('Input | General Inputs'!$E$21:$E$33,MATCH(E99,'Input | General Inputs'!$B$21:$B$33,0))/\nINDEX('Input | General Inputs'!$E$21:$E$33,MATCH('Input | General Inputs'!$D$16,'Input | General Inputs'!$B$21:$B$33,0))","v":1},{"$f":"INDEX('Input | General Inputs'!$E$21:$E$33,MATCH(F99,'Input | General Inputs'!$B$21:$B$33,0))/\nINDEX('Input | General Inputs'!$E$21:$E$33,MATCH('Input | General Inputs'!$D$16,'Input | General Inputs'!$B$21:$B$33,0))","v":1.0279978112784547},{"$f":"INDEX('Input | General Inputs'!$E$21:$E$33,MATCH(G99,'Input | General Inputs'!$B$21:$B$33,0))/\nINDEX('Input | General Inputs'!$E$21:$E$33,MATCH('Input | General Inputs'!$D$16,'Input | General Inputs'!$B$21:$B$33,0))","v":1.0567794999932933},{"$f":"INDEX('Input | General Inputs'!$E$21:$E$33,MATCH(H99,'Input | General Inputs'!$B$21:$B$33,0))/\nINDEX('Input | General Inputs'!$E$21:$E$33,MATCH('Input | General Inputs'!$D$16,'Input | General Inputs'!$B$21:$B$33,0))","v":1.0863670129970453},{"$f":"INDEX('Input | General Inputs'!$E$21:$E$33,MATCH(I99,'Input | General Inputs'!$B$21:$B$33,0))/\nINDEX('Input | General Inputs'!$E$21:$E$33,MATCH('Input | General Inputs'!$D$16,'Input | General Inputs'!$B$21:$B$33,0))","v":1.116782911606075},{"$f":"INDEX('Input | General Inputs'!$E$21:$E$33,MATCH(J99,'Input | General Inputs'!$B$21:$B$33,0))/\nINDEX('Input | General Inputs'!$E$21:$E$33,MATCH('Input | General Inputs'!$D$16,'Input | General Inputs'!$B$21:$B$33,0))","v":1.1480503888042251}]
[]
[null,"End"]

{"sheet":"Error Checks","index":25,"n_rows":37,"n_cols":12,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13]]}
[]
[null,null,null,"Worksheet:",null,"Error Checks",null,null,null,"Jump to Index"]
[]
[null,null,null,"Error checks are distributed through the model. They are repeated here to allow the user to check the status of errors at a glance."]
[]
[]
[]
[null,"Check - Summary of all Checks"]
[]
[null,"Workbook Check Result",null,null,"Ok"]
[]
[null,"Input | General Inputs"]
[]
[null,"Economic Life of Growth and Replacement Capex",null,null,"Error Check"]
[null,"ST",null,null,"OK"]
[null,"HV",null,null,"OK"]
[null,"LV",null,null,"OK"]
[]
[null,"Calc | CoS by Tariff Class"]
[]
[null,"Year",null,null,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Check Avoided Cost allocation total sum",null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[null,"Check Target Revenue allocation total sum",null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[null,"Check Stand Alone Cost allocation total sum",null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Output | Residuals Chart"]
[]
[null,null,null,null,"Error Check"]
[null,"Check allocation of residuals to chart categories",null,null,"Ok"]
[]
[null,"Other Workbook Checks"]
[]
[null,"Input | Contributions to Peak",null,null,"Ok"]
[null,"Calc | CoS by Tariff Class",null,null,"Ok"]
[null,"Output | Annual Compliance",null,null,"Ok"]
[]
[null,"End"]