{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Title Page","Inputs | General","Price Cap >","Inputs | Price Cap","Calc | Price Cap","Output | Price Caps","Exit Fees >","Input | Exit Fees","Calc | Exit Fees","Calc | Tax Allowance","Output | Exit Fee price caps","LUTs and Dropdowns"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":23,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Title Page","index":0,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[13,1,13,23],[7,1,8,23],[32,4,32,7],[24,1,24,23],[27,4,27,7],[30,4,30,7],[31,4,31,7],[29,4,29,7],[28,4,28,7]]}
[]
[]
[]
[]
[]
[]
[]
[null,"JEN 2027-31 - ACS Standardised Metering Pricing Model "]
[]
[null,"Version",1.02]
[null,"Date","2022-01-14"]
[]
[]
[null,"Status"]
[]
[null,"Notes:"]
[null,"Current model version contains test data. "]
[]
[null,null,"Locked Sheets Pwd:"]
[]
[]
[]
[]
[]
[null,"Version Summary"]
[]
[null,"Date","Version","Author","Changes"]
[null,null,null,null,null,null,null," "]
[null,"2022-01-14",1.02,"AER","Updates following consultation"]
[null,"2021-10-25",1,"AER","Consultation version (contains anonymised input data)"]

{"sheet":"Inputs | General","index":1,"n_rows":42,"n_cols":23,"rows_kept":42,"cut":false,"hidden":false,"merged":[[35,1,35,6],[38,7,38,11],[4,1,4,6],[1,10,1,11],[1,12,1,13],[20,1,20,6],[23,7,23,11],[29,7,29,11]]}
[null,{"$f":"'Title Page'!B8&\" v\"&'Title Page'!$C$10","v":"JEN 2027-31 - ACS Standardised Metering Pricing Model  v1.02"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet check:",{"$f":"IF(COUNTA($X$14:$X$46)=COUNTIF($X14:$X47,\"OK\"),\"OK\",\"Check\")","v":"OK"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Inputs | General"},null,null,null,null,null,null,"Key:","Input","External Link",null,"Internal Link",null,"Jemena modification"]
[]
[]
[null,"1. Inputs - General"]
[]
[null,null,"Inputs","Source","Input Format",null,"Value"]
[null,null,"NSP name","NSP",null,null,"JEN - ACS"]
[null,null,"Decision stage","NSP",null,null,"initial proposal"]
[]
[null,null,"Forecast regulatory control period, first year","NSP","YYYY-YY",null,"2026-27"]
[null,null,"Forecast regulatory control period, last year","NSP",null,null,{"$f":"LEFT(FPFirstYear,4)+4&\"-\"&RIGHT(FPFirstYear,2)+4","v":"2030-31"}]
[]
[null,null,"Regulatory Period Length, Yrs",null,null,null,{"$f":"LEFT(G12,4)-LEFT(FPFirstYear,4)+1","v":5}]
[]
[null,null,"Model Used For (Price Cap or Vic Exit Fees?)",null,null,null,"Exit Fees (Vic)"]
[]
[]
[]
[]
[null,{"$f":"LEFT('Inputs | General'!B5,1)+1&\". Linked Inputs - Inflation\"","v":"2. Linked Inputs - Inflation"}]
[]
[]
[null,null,null,null,null,null,"Base year","Regulatory period"]
[null,null,"Year",null,"Units",null,{"$f":"LEFT(H25,4)-1&\"-\"&RIGHT(H25,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H25,4)+1&\"-\"&RIGHT(H25,2)+1","v":"2027-28"},{"$f":"LEFT(I25,4)+1&\"-\"&RIGHT(I25,2)+1","v":"2028-29"},{"$f":"LEFT(J25,4)+1&\"-\"&RIGHT(J25,2)+1","v":"2029-30"},{"$f":"LEFT(K25,4)+1&\"-\"&RIGHT(K25,2)+1","v":"2030-31"}]
[null,null,"Inflation Assumption (CPI % increase)",null,"%",null,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2]
[null,null,"Cumulative Inflation Index (CPI end period)",null,"Index",null,1,{"$f":"G27*(1+H26)","v":1.0249999999999999},{"$f":"H27*(1+I26)","v":1.0506249999999999},{"$f":"I27*(1+J26)","v":1.0768906249999999},{"$f":"J27*(1+K26)","v":1.1038128906249998},{"$f":"K27*(1+L26)","v":1.1314082128906247}]
[]
[]
[null,null,null,null,null,null,"Base year","Regulatory period"]
[null,null,"Year",null,"Units",null,{"$f":"LEFT(H31,4)-1&\"-\"&RIGHT(H31,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H31,4)+1&\"-\"&RIGHT(H31,2)+1","v":"2027-28"},{"$f":"LEFT(I31,4)+1&\"-\"&RIGHT(I31,2)+1","v":"2028-29"},{"$f":"LEFT(J31,4)+1&\"-\"&RIGHT(J31,2)+1","v":"2029-30"},{"$f":"LEFT(K31,4)+1&\"-\"&RIGHT(K31,2)+1","v":"2030-31"}]
[null,null,"Weighted average of Opex Price Change (% increase)",null,"%",null,null,5.5136064412492254E-3,4.948146532252732E-3,6.0709543947593553E-3,7.2461913457386607E-3,6.7975530017831652E-3]
[null,null,"Real Price index to input year",null,"Index",null,1,{"$f":"G33*(1+H32)","v":1.0055136064412493},{"$f":"H33*(1+I32)","v":1.0104890351060944},{"$f":"I33*(1+J32)","v":1.0166236679546281},{"$f":"J33*(1+K32)","v":1.023990317579234},{"$f":"K33*(1+L32)","v":1.0309509460362916}]
[]
[]
[null,{"$f":"LEFT('Inputs | General'!B21,1)+1&\". Linked Inputs - Return and tax assumptions\"","v":"3. Linked Inputs - Return and tax assumptions"}]
[]
[]
[null,null,null,null,null,null,"Base year","Regulatory period"]
[null,null,"Assumption",null,"Units",null,{"$f":"LEFT(H40,4)-1&\"-\"&RIGHT(H40,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H40,4)+1&\"-\"&RIGHT(H40,2)+1","v":"2027-28"},{"$f":"LEFT(I40,4)+1&\"-\"&RIGHT(I40,2)+1","v":"2028-29"},{"$f":"LEFT(J40,4)+1&\"-\"&RIGHT(J40,2)+1","v":"2029-30"},{"$f":"LEFT(K40,4)+1&\"-\"&RIGHT(K40,2)+1","v":"2030-31"}]
[null,null,"Value of imputation credits",null,"%",null,0.58499999999999996,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
[null,null,"Corporate tax rate",null,"%",null,0.3,0.3,0.3,0.3,0.3,0.3]

{"sheet":"Price Cap >","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Inputs | Price Cap","index":3,"n_rows":125,"n_cols":22,"rows_kept":125,"cut":false,"hidden":true,"merged":[[94,1,94,7],[1,10,1,11],[40,9,40,13],[38,1,38,7],[6,7,6,11],[4,1,4,6],[14,1,14,6],[4,9,4,11],[14,9,14,11]]}
[null,{"$f":"'Title Page'!B8&\" v\"&'Title Page'!$C$10","v":"JEN 2027-31 - ACS Standardised Metering Pricing Model  v1.02"},null,null,null,null,null,null,null,null,null,null,null,"DNSP:",{"$f":"IF('Inputs | General'!$G$16=\"Exit Fees (Vic)\",\"NOT USED\",NSP)","v":"NOT USED"},null,null,null,null,null,"Worksheet check:",{"$f":"IF(COUNTA($W$4:$W$71)=COUNTIF($W4:$W72,\"OK\"),\"OK\",\"Check\")","v":"OK"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Inputs | Price Cap"},null,null,null,null,null,"Key:","Input","External Link","Internal Link"]
[]
[]
[null,{"$f":"LEFT('Inputs | General'!B21,1)+1&\". Linked Input -  Inflation & Discount Rates\"","v":"3. Linked Input -  Inflation & Discount Rates"},null,null,null,null,null,null,null,{"$f":"IF('Inputs | General'!$G$16=\"Exit Fees (Vic)\",\"NOT USED\",\"\")","v":"NOT USED"}]
[]
[null,"Linked Inputs - Discount Rates",null,null,null,null,"Base year","Regulatory period"]
[null,null,"Year",null,"Units",null,{"$f":"LEFT(H8,4)-1&\"-\"&RIGHT(H8,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H8,4)+1&\"-\"&RIGHT(H8,2)+1","v":"2027-28"},{"$f":"LEFT(I8,4)+1&\"-\"&RIGHT(I8,2)+1","v":"2028-29"},{"$f":"LEFT(J8,4)+1&\"-\"&RIGHT(J8,2)+1","v":"2029-30"},{"$f":"LEFT(K8,4)+1&\"-\"&RIGHT(K8,2)+1","v":"2030-31"},null,"Link from PTRM"]
[null,null,"Nominal Vanilla WACC",null,"%",null,null,5.919411470379364E-2,5.996720177261354E-2,6.0713418049654133E-2,6.176220963835316E-2,6.3498385863153595E-2]
[null,null,"Cumulative Discount Index",null,"Index",null,1,{"$f":"G10*(1+H9)","v":1.0591941147037935},{"$f":"H10*(1+I9)","v":1.1227110218966008},{"$f":"I10*(1+J9)","v":1.1908746455179635},{"$f":"J10*(1+K9)","v":1.2644256950274435},{"$f":"K10*(1+L9)","v":1.3447146857055821}]
[]
[]
[]
[]
[null,{"$f":"LEFT(B5,1)+1&\". Linked Input - Building Block Revenue Requirements\"","v":"4. Linked Input - Building Block Revenue Requirements"},null,null,null,null,null,null,null,{"$f":"IF('Inputs | General'!$G$16=\"Exit Fees (Vic)\",\"NOT USED\",\"\")","v":"NOT USED"}]
[]
[null,"Linked Inputs - Unsmoothed revenue requirement"]
[]
[null,null,null,null,"Units",null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H19,4)+1&\"-\"&RIGHT(H19,2)+1","v":"2027-28"},{"$f":"LEFT(I19,4)+1&\"-\"&RIGHT(I19,2)+1","v":"2028-29"},{"$f":"LEFT(J19,4)+1&\"-\"&RIGHT(J19,2)+1","v":"2029-30"},{"$f":"LEFT(K19,4)+1&\"-\"&RIGHT(K19,2)+1","v":"2030-31"},null,"Link from PTRM"]
[null,null,"Return on Capital",null,"$m"]
[null,null,"Return of Capital (regulatory depreciation)",null,"$m"]
[null,null,"Operating Expenditure",null,"$m"]
[null,null,"Revenue Adjustments",null,"$m"]
[null,null,"Net Tax Allowance",null,"$m"]
[null,null,"Annual Revenue Requirement (unsmoothed)",null,"$m",null,null,{"$f":"SUM(H20:H24)","v":0},{"$f":"SUM(I20:I24)","v":0},{"$f":"SUM(J20:J24)","v":0},{"$f":"SUM(K20:K24)","v":0},{"$f":"SUM(L20:L24)","v":0}]
[]
[null,null,"Non-Capital Component",null,"$m",null,null,{"$f":"H22","v":0},{"$f":"I22","v":0},{"$f":"J22","v":0},{"$f":"K22","v":0},{"$f":"L22","v":0}]
[null,null,"Capital Component",null,"$m",null,null,{"$f":"SUM(H20:H21,H23:H24)","v":0},{"$f":"SUM(I20:I21,I23:I24)","v":0},{"$f":"SUM(J20:J21,J23:J24)","v":0},{"$f":"SUM(K20:K21,K23:K24)","v":0},{"$f":"SUM(L20:L21,L23:L24)","v":0}]
[null,null,null,null,null,null,null,{"$f":"(H27+H28=H25)/1","v":1},{"$f":"(I27+I28=I25)/1","v":1},{"$f":"(J27+J28=J25)/1","v":1},{"$f":"(K27+K28=K25)/1","v":1},{"$f":"(L27+L28=L25)/1","v":1}]
[]
[null,"NPV of unsmoothed revenue requirement"]
[null,null,null,null,"Units",null,"NPV"]
[null,null,"Non-capital",null,"$m",null,{"$f":"SUMPRODUCT($H27:$L27,1/$H$10:$L$10)","v":0}]
[null,null,"Capital",null,"$m",null,{"$f":"SUMPRODUCT($H28:$L28,1/$H$10:$L$10)","v":0}]
[null,null,"Total",null,"$m",null,{"$f":"G33+G34","v":0}]
[]
[]
[]
[null,{"$f":"LEFT(B15,1)+1&\". Input - Base Year Tariffs, Base Year Volume & Volume Forecast\"","v":"5. Input - Base Year Tariffs, Base Year Volume & Volume Forecast"}]
[]
[null,null,null,null,null,null,null,{"$f":"LEFT(J42,4)-1&\"-\"&RIGHT(J42,2)-1","v":"2025-26"},{"$f":"LEFT(J42,4)-1&\"-\"&RIGHT(J42,2)-1","v":"2025-26"},"Volume Forecast"]
["▼ Table Filters",null,"Tariff #","Tariff name","Application","Tariff Code","Other designation","Base year tariff ($/year)","Base year volume",{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(J42,4)+1&\"-\"&RIGHT(J42,2)+1","v":"2027-28"},{"$f":"LEFT(K42,4)+1&\"-\"&RIGHT(K42,2)+1","v":"2028-29"},{"$f":"LEFT(L42,4)+1&\"-\"&RIGHT(L42,2)+1","v":"2029-30"},{"$f":"LEFT(M42,4)+1&\"-\"&RIGHT(M42,2)+1","v":"2030-31"}]
[null,null,"Tariff #","Tariff name","Application","Tariff Code","Other designation","Base year tariff ($/year)","Base year volume","F-RP0","F-RP+1","F-RP+2","F-RP+3","F-RP+4"]
[null,null,1,{"$f":"D45","v":"Residential Non ToU"},"Non-capital",{"$f":"F45","v":"R1"},{"$f":"G45","v":"Primary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP0]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]*0.9","v":0}]
[null,null,1,{"$f":"D46","v":"Residential Non ToU"},"Capital",{"$f":"F46","v":"R1"},{"$f":"G46","v":"Primary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]","v":0},{"$f":"Table4[[#This Row],[F-RP0]]","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]","v":0}]
[null,null,1,"Residential Non ToU","Total","R1","Primary",{"$f":"H44+H45","v":0}]
[null,null,2,{"$f":"D48","v":"Residential ToU"},"Non-capital",{"$f":"F48","v":"R2"},{"$f":"G48","v":"Primary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP0]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]*0.9","v":0}]
[null,null,2,{"$f":"D49","v":"Residential ToU"},"Capital",{"$f":"F49","v":"R2"},{"$f":"G49","v":"Primary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]","v":0},{"$f":"Table4[[#This Row],[F-RP0]]","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]","v":0}]
[null,null,2,"Residential ToU","Total","R2","Primary",{"$f":"H47+H48","v":0}]
[null,null,3,{"$f":"D51","v":"Controlled load"},"Non-capital",{"$f":"F51","v":"B1"},{"$f":"G51","v":"Secondary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP0]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]*0.9","v":0}]
[null,null,3,{"$f":"D52","v":"Controlled load"},"Capital",{"$f":"F52","v":"B1"},{"$f":"G52","v":"Secondary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]","v":0},{"$f":"Table4[[#This Row],[F-RP0]]","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]","v":0}]
[null,null,3,"Controlled load","Total","B1","Secondary",{"$f":"H50+H51","v":0}]
[null,null,4,{"$f":"D54","v":"Small Business Non ToU"},"Non-capital",{"$f":"F54","v":"B2"},{"$f":"G54","v":"Primary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP0]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]*0.9","v":0}]
[null,null,4,{"$f":"D55","v":"Small Business Non ToU"},"Capital",{"$f":"F55","v":"B2"},{"$f":"G55","v":"Primary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]","v":0},{"$f":"Table4[[#This Row],[F-RP0]]","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]","v":0}]
[null,null,4,"Small Business Non ToU","Total","B2","Primary",{"$f":"H53+H54","v":0}]
[null,null,5,{"$f":"D57","v":"Small Business ToU"},"Non-capital",{"$f":"F57","v":"LV1"},{"$f":"G57","v":"Primary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP0]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]*0.9","v":0}]
[null,null,5,{"$f":"D58","v":"Small Business ToU"},"Capital",{"$f":"F58","v":"LV1"},{"$f":"G58","v":"Primary"},null,null,{"$f":"Table4[[#This Row],[Base year volume]]","v":0},{"$f":"Table4[[#This Row],[F-RP0]]","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]","v":0}]
["▼ More Rows",null,5,"Small Business ToU","Total","LV1","Primary",{"$f":"H56+H57","v":0}]
[null,null,6,{"$f":"D60","v":"LV 40-160 MWh (System)"},"Non-capital",{"$f":"F60","v":0},{"$f":"G60","v":0},null,null,{"$f":"Table4[[#This Row],[Base year volume]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP0]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]*0.9","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]*0.9","v":0}]
[null,null,6,{"$f":"D61","v":"LV 40-160 MWh (System)"},"Capital",{"$f":"F61","v":0},{"$f":"G61","v":0},null,null,{"$f":"Table4[[#This Row],[Base year volume]]","v":0},{"$f":"Table4[[#This Row],[F-RP0]]","v":0},{"$f":"Table4[[#This Row],[F-RP+1]]","v":0},{"$f":"Table4[[#This Row],[F-RP+2]]","v":0},{"$f":"Table4[[#This Row],[F-RP+3]]","v":0}]
[null,null,6,"LV 40-160 MWh (System)","Total",0,0,{"$f":"H59+H60","v":0}]
[null,null,7,{"$f":"D63","v":0},"Non-capital",{"$f":"F63","v":0},{"$f":"G63","v":0}]
[null,null,7,{"$f":"D64","v":0},"Capital",{"$f":"F64","v":0},{"$f":"G64","v":0}]
[null,null,7,0,"Total",0,0,{"$f":"H62+H63","v":0}]
[null,null,8,{"$f":"D66","v":0},"Non-capital",{"$f":"F66","v":0},{"$f":"G66","v":0}]
[null,null,8,{"$f":"D67","v":0},"Capital",{"$f":"F67","v":0},{"$f":"G67","v":0}]
[null,null,8,0,"Total",0,0,{"$f":"H65+H66","v":0}]
[null,null,9,{"$f":"D69","v":0},"Non-capital",{"$f":"F69","v":0},{"$f":"G69","v":0}]
[null,null,9,{"$f":"D70","v":0},"Capital",{"$f":"F70","v":0},{"$f":"G70","v":0}]
[null,null,9,0,"Total",0,0,{"$f":"H68+H69","v":0}]
[null,null,10,{"$f":"D72","v":0},"Non-capital",{"$f":"F72","v":0},{"$f":"G72","v":0}]
[null,null,10,{"$f":"D73","v":0},"Capital",{"$f":"F73","v":0},{"$f":"G73","v":0}]
[null,null,10,0,"Total",0,0,{"$f":"H71+H72","v":0}]
[null,null,11,{"$f":"D75","v":0},"Non-capital",{"$f":"F75","v":0},{"$f":"G75","v":0}]
[null,null,11,{"$f":"D76","v":0},"Capital",{"$f":"F76","v":0},{"$f":"G76","v":0}]
[null,null,11,0,"Total",0,0,{"$f":"H74+H75","v":0}]
[null,null,12,{"$f":"D78","v":0},"Non-capital",{"$f":"F78","v":0},{"$f":"G78","v":0}]
[null,null,12,{"$f":"D79","v":0},"Capital",{"$f":"F79","v":0},{"$f":"G79","v":0}]
[null,null,12,0,"Total",0,0,{"$f":"H77+H78","v":0}]
[null,null,13,{"$f":"D81","v":0},"Non-capital",{"$f":"F81","v":0},{"$f":"G81","v":0}]
[null,null,13,{"$f":"D82","v":0},"Capital",{"$f":"F82","v":0},{"$f":"G82","v":0}]
[null,null,13,0,"Total",0,0,{"$f":"H80+H81","v":0}]
[null,null,14,{"$f":"D84","v":0},"Non-capital",{"$f":"F84","v":0},{"$f":"G84","v":0}]
[null,null,14,{"$f":"D85","v":0},"Capital",{"$f":"F85","v":0},{"$f":"G85","v":0}]
[null,null,14,0,"Total",0,0,{"$f":"H83+H84","v":0}]
[null,null,15,{"$f":"D87","v":0},"Non-capital",{"$f":"F87","v":0},{"$f":"G87","v":0}]
[null,null,15,{"$f":"D88","v":0},"Capital",{"$f":"F88","v":0},{"$f":"G88","v":0}]
[null,null,15,0,"Total",0,0,{"$f":"H86+H87","v":0}]
[]
[null,null,null,"Total","Non-capital",null,null,null,{"$f":"SUMIFS(Table4[Base year volume],Table4[[Application]:[Application]],$E90)","v":0},{"$f":"SUMIFS(Table4[F-RP0],Table4[[Application]:[Application]],$E90)","v":0},{"$f":"SUMIFS(Table4[F-RP+1],Table4[[Application]:[Application]],$E90)","v":0},{"$f":"SUMIFS(Table4[F-RP+2],Table4[[Application]:[Application]],$E90)","v":0},{"$f":"SUMIFS(Table4[F-RP+3],Table4[[Application]:[Application]],$E90)","v":0},{"$f":"SUMIFS(Table4[F-RP+4],Table4[[Application]:[Application]],$E90)","v":0}]
[null,null,null,"Total","Capital",null,null,null,{"$f":"SUMIFS(Table4[Base year volume],Table4[[Application]:[Application]],$E91)","v":0},{"$f":"SUMIFS(Table4[F-RP0],Table4[[Application]:[Application]],$E91)","v":0},{"$f":"SUMIFS(Table4[F-RP+1],Table4[[Application]:[Application]],$E91)","v":0},{"$f":"SUMIFS(Table4[F-RP+2],Table4[[Application]:[Application]],$E91)","v":0},{"$f":"SUMIFS(Table4[F-RP+3],Table4[[Application]:[Application]],$E91)","v":0},{"$f":"SUMIFS(Table4[F-RP+4],Table4[[Application]:[Application]],$E91)","v":0}]
[]
[]
[]
[null,{"$f":"LEFT(B39,1)+1&\". Set X-Factors\"","v":"6. Set X-Factors"}]
[]
["Price cap calculation"]
[]
[null,"1: Non-capital"]
[]
[null,null,"Unsmoothed - Annual Revenue Requirement",null,{"$f":"'Calc | Price Cap'!I59/10^6","v":0},{"$f":"'Inputs | Price Cap'!H27","v":0},{"$f":"'Inputs | Price Cap'!I27","v":0},{"$f":"'Inputs | Price Cap'!J27","v":0},{"$f":"'Inputs | Price Cap'!K27","v":0},{"$f":"'Inputs | Price Cap'!L27","v":0},null,{"$f":"'Inputs | Price Cap'!G33","v":0},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,{"$f":"F106-E101","v":0},"First year difference ($m)",null,null,null,null,{"$f":"J101-I101","v":0},"Final year difference ($m)"]
[null,null,null,null,null,{"$f":"(F106/E101)-1","v":{"$error":"#DIV/0!"}},"First year difference (%)",null,null,null,null,{"$f":"(J101/I101)-1","v":{"$error":"#DIV/0!"}},"Final year difference (%)"]
[]
[null,null,"Smoothed - Expected Revenue",null,{"$f":"'Calc | Price Cap'!I59/10^6","v":0},{"$f":"'Calc | Price Cap'!J59/10^6","v":0},{"$f":"'Calc | Price Cap'!K59/10^6","v":0},{"$f":"'Calc | Price Cap'!L59/10^6","v":0},{"$f":"'Calc | Price Cap'!M59/10^6","v":0},{"$f":"'Calc | Price Cap'!N59/10^6","v":0},null,{"$f":"SUMPRODUCT($F106:$J106,1/'Inputs | Price Cap'!$H$10:$L$10)","v":0},"NPV (smoothed)"]
[]
[null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05"]
[null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,null,null,null,null,null,null,{"$f":"L101-L106","v":0},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[]
[]
[null,"2: Capital"]
[]
[null,null,"Unsmoothed - Annual Revenue Requirement",null,{"$f":"'Calc | Price Cap'!I60/10^6","v":0},{"$f":"'Inputs | Price Cap'!H28","v":0},{"$f":"'Inputs | Price Cap'!I28","v":0},{"$f":"'Inputs | Price Cap'!J28","v":0},{"$f":"'Inputs | Price Cap'!K28","v":0},{"$f":"'Inputs | Price Cap'!L28","v":0},null,{"$f":"'Inputs | Price Cap'!G34","v":0},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,{"$f":"F122-E117","v":0},"First year difference ($m)",null,null,null,null,{"$f":"J117-I117","v":0},"Final year difference ($m)"]
[null,null,null,null,null,{"$f":"(F122/E117)-1","v":{"$error":"#DIV/0!"}},"First year difference (%)",null,null,null,null,{"$f":"(J117/I117)-1","v":{"$error":"#DIV/0!"}},"Final year difference (%)"]
[]
[null,null,"Smoothed - Expected Revenue",null,{"$f":"'Calc | Price Cap'!I60/10^6","v":0},{"$f":"'Calc | Price Cap'!J60/10^6","v":0},{"$f":"'Calc | Price Cap'!K60/10^6","v":0},{"$f":"'Calc | Price Cap'!L60/10^6","v":0},{"$f":"'Calc | Price Cap'!M60/10^6","v":0},{"$f":"'Calc | Price Cap'!N60/10^6","v":0},null,{"$f":"SUMPRODUCT($F122:$J122,1/'Inputs | Price Cap'!$H$10:$L$10)","v":0},"NPV (smoothed)"]
[]
[null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05"]
[null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,null,null,null,null,null,null,{"$f":"L117-L122","v":0},"NPV difference (smoothed vs unsmoothed)"]

{"sheet":"Calc | Price Cap","index":4,"n_rows":63,"n_cols":14,"rows_kept":63,"cut":false,"hidden":true,"merged":[[7,9,7,13],[4,1,4,7],[1,10,1,11],[0,13,0,14]]}
[null,{"$f":"'Title Page'!B8&\" v\"&'Title Page'!$C$10","v":"JEN 2027-31 - ACS Standardised Metering Pricing Model  v1.02"},null,null,null,null,null,null,null,null,null,null,"DNSP:",{"$f":"IF('Inputs | General'!$G$16=\"Exit Fees (Vic)\",\"NOT USED\",NSP)","v":"NOT USED"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Calc | Price Cap"},null,null,null,null,null,"Key:","Input","External Link","Internal Link"]
[]
[]
[null,"Annual Charges Calculations"]
[]
[null,"Annual Smoothed Revenue Calculation"]
[null,null,null,null,null,null,null,null,"Base Year Revenue","Annual Revenue"]
["▼ Table Filters",null,"Tariff #","Tariff name","Application","Tariff Code","Other designation",null,{"$f":"LEFT(J9,4)-1&\"-\"&RIGHT(J9,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(J9,4)+1&\"-\"&RIGHT(J9,2)+1","v":"2027-28"},{"$f":"LEFT(K9,4)+1&\"-\"&RIGHT(K9,2)+1","v":"2028-29"},{"$f":"LEFT(L9,4)+1&\"-\"&RIGHT(L9,2)+1","v":"2029-30"},{"$f":"LEFT(M9,4)+1&\"-\"&RIGHT(M9,2)+1","v":"2030-31"}]
[null,null,"Tariff #","Tariff name","Application","Tariff Code","Other designation","Column1","F-RP-1","F-RP0","F-RP+1","F-RP+2","F-RP+3","F-RP+4"]
[null,null,1,{"$f":"'Inputs | Price Cap'!D44","v":"Residential Non ToU"},"Non-capital",{"$f":"'Inputs | Price Cap'!F44","v":"R1"},{"$f":"'Inputs | Price Cap'!G44","v":"Primary"},null,{"$f":"'Output | Price Caps'!$I9*'Inputs | Price Cap'!I44","v":0},{"$f":"'Output | Price Caps'!J9*'Inputs | Price Cap'!J44","v":0},{"$f":"'Output | Price Caps'!K9*'Inputs | Price Cap'!K44","v":0},{"$f":"'Output | Price Caps'!L9*'Inputs | Price Cap'!L44","v":0},{"$f":"'Output | Price Caps'!M9*'Inputs | Price Cap'!M44","v":0},{"$f":"'Output | Price Caps'!N9*'Inputs | Price Cap'!N44","v":0}]
[null,null,1,{"$f":"'Inputs | Price Cap'!D45","v":"Residential Non ToU"},"Capital",{"$f":"'Inputs | Price Cap'!F45","v":"R1"},{"$f":"'Inputs | Price Cap'!G45","v":"Primary"},null,{"$f":"'Output | Price Caps'!$I10*'Inputs | Price Cap'!I45","v":0},{"$f":"'Output | Price Caps'!J10*'Inputs | Price Cap'!J45","v":0},{"$f":"'Output | Price Caps'!K10*'Inputs | Price Cap'!K45","v":0},{"$f":"'Output | Price Caps'!L10*'Inputs | Price Cap'!L45","v":0},{"$f":"'Output | Price Caps'!M10*'Inputs | Price Cap'!M45","v":0},{"$f":"'Output | Price Caps'!N10*'Inputs | Price Cap'!N45","v":0}]
[null,null,1,{"$f":"'Inputs | Price Cap'!D46","v":"Residential Non ToU"},"Total",{"$f":"'Inputs | Price Cap'!F46","v":"R1"},{"$f":"'Inputs | Price Cap'!G46","v":"Primary"},null,{"$f":"I11+I12","v":0},0,0,0,0,0]
[null,null,2,{"$f":"'Inputs | Price Cap'!D47","v":"Residential ToU"},"Non-capital",{"$f":"'Inputs | Price Cap'!F47","v":"R2"},{"$f":"'Inputs | Price Cap'!G47","v":"Primary"},null,{"$f":"'Output | Price Caps'!$I12*'Inputs | Price Cap'!I47","v":0},{"$f":"'Output | Price Caps'!J12*'Inputs | Price Cap'!J47","v":0},{"$f":"'Output | Price Caps'!K12*'Inputs | Price Cap'!K47","v":0},{"$f":"'Output | Price Caps'!L12*'Inputs | Price Cap'!L47","v":0},{"$f":"'Output | Price Caps'!M12*'Inputs | Price Cap'!M47","v":0},{"$f":"'Output | Price Caps'!N12*'Inputs | Price Cap'!N47","v":0}]
[null,null,2,{"$f":"'Inputs | Price Cap'!D48","v":"Residential ToU"},"Capital",{"$f":"'Inputs | Price Cap'!F48","v":"R2"},{"$f":"'Inputs | Price Cap'!G48","v":"Primary"},null,{"$f":"'Output | Price Caps'!$I13*'Inputs | Price Cap'!I48","v":0},{"$f":"'Output | Price Caps'!J13*'Inputs | Price Cap'!J48","v":0},{"$f":"'Output | Price Caps'!K13*'Inputs | Price Cap'!K48","v":0},{"$f":"'Output | Price Caps'!L13*'Inputs | Price Cap'!L48","v":0},{"$f":"'Output | Price Caps'!M13*'Inputs | Price Cap'!M48","v":0},{"$f":"'Output | Price Caps'!N13*'Inputs | Price Cap'!N48","v":0}]
[null,null,2,{"$f":"'Inputs | Price Cap'!D49","v":"Residential ToU"},"Total",{"$f":"'Inputs | Price Cap'!F49","v":"R2"},{"$f":"'Inputs | Price Cap'!G49","v":"Primary"},null,{"$f":"I14+I15","v":0},0,0,0,0,0]
[null,null,3,{"$f":"'Inputs | Price Cap'!D50","v":"Controlled load"},"Non-capital",{"$f":"'Inputs | Price Cap'!F50","v":"B1"},{"$f":"'Inputs | Price Cap'!G50","v":"Secondary"},null,{"$f":"'Output | Price Caps'!$I15*'Inputs | Price Cap'!I50","v":0},{"$f":"'Output | Price Caps'!J15*'Inputs | Price Cap'!J50","v":0},{"$f":"'Output | Price Caps'!K15*'Inputs | Price Cap'!K50","v":0},{"$f":"'Output | Price Caps'!L15*'Inputs | Price Cap'!L50","v":0},{"$f":"'Output | Price Caps'!M15*'Inputs | Price Cap'!M50","v":0},{"$f":"'Output | Price Caps'!N15*'Inputs | Price Cap'!N50","v":0}]
[null,null,3,{"$f":"'Inputs | Price Cap'!D51","v":"Controlled load"},"Capital",{"$f":"'Inputs | Price Cap'!F51","v":"B1"},{"$f":"'Inputs | Price Cap'!G51","v":"Secondary"},null,{"$f":"'Output | Price Caps'!$I16*'Inputs | Price Cap'!I51","v":0},{"$f":"'Output | Price Caps'!J16*'Inputs | Price Cap'!J51","v":0},{"$f":"'Output | Price Caps'!K16*'Inputs | Price Cap'!K51","v":0},{"$f":"'Output | Price Caps'!L16*'Inputs | Price Cap'!L51","v":0},{"$f":"'Output | Price Caps'!M16*'Inputs | Price Cap'!M51","v":0},{"$f":"'Output | Price Caps'!N16*'Inputs | Price Cap'!N51","v":0}]
[null,null,3,{"$f":"'Inputs | Price Cap'!D52","v":"Controlled load"},"Total",{"$f":"'Inputs | Price Cap'!F52","v":"B1"},{"$f":"'Inputs | Price Cap'!G52","v":"Secondary"},null,{"$f":"I17+I18","v":0},0,0,0,0,0]
[null,null,4,{"$f":"'Inputs | Price Cap'!D53","v":"Small Business Non ToU"},"Non-capital",{"$f":"'Inputs | Price Cap'!F53","v":"B2"},{"$f":"'Inputs | Price Cap'!G53","v":"Primary"},null,{"$f":"'Output | Price Caps'!$I18*'Inputs | Price Cap'!I53","v":0},{"$f":"'Output | Price Caps'!J18*'Inputs | Price Cap'!J53","v":0},{"$f":"'Output | Price Caps'!K18*'Inputs | Price Cap'!K53","v":0},{"$f":"'Output | Price Caps'!L18*'Inputs | Price Cap'!L53","v":0},{"$f":"'Output | Price Caps'!M18*'Inputs | Price Cap'!M53","v":0},{"$f":"'Output | Price Caps'!N18*'Inputs | Price Cap'!N53","v":0}]
[null,null,4,{"$f":"'Inputs | Price Cap'!D54","v":"Small Business Non ToU"},"Capital",{"$f":"'Inputs | Price Cap'!F54","v":"B2"},{"$f":"'Inputs | Price Cap'!G54","v":"Primary"},null,{"$f":"'Output | Price Caps'!$I19*'Inputs | Price Cap'!I54","v":0},{"$f":"'Output | Price Caps'!J19*'Inputs | Price Cap'!J54","v":0},{"$f":"'Output | Price Caps'!K19*'Inputs | Price Cap'!K54","v":0},{"$f":"'Output | Price Caps'!L19*'Inputs | Price Cap'!L54","v":0},{"$f":"'Output | Price Caps'!M19*'Inputs | Price Cap'!M54","v":0},{"$f":"'Output | Price Caps'!N19*'Inputs | Price Cap'!N54","v":0}]
[null,null,4,{"$f":"'Inputs | Price Cap'!D55","v":"Small Business Non ToU"},"Total",{"$f":"'Inputs | Price Cap'!F55","v":"B2"},{"$f":"'Inputs | Price Cap'!G55","v":"Primary"},null,{"$f":"I20+I21","v":0},0,0,0,0,0]
[null,null,5,{"$f":"'Inputs | Price Cap'!D56","v":"Small Business ToU"},"Non-capital",{"$f":"'Inputs | Price Cap'!F56","v":"LV1"},{"$f":"'Inputs | Price Cap'!G56","v":"Primary"},null,{"$f":"'Output | Price Caps'!$I21*'Inputs | Price Cap'!I56","v":0},{"$f":"'Output | Price Caps'!J21*'Inputs | Price Cap'!J56","v":0},{"$f":"'Output | Price Caps'!K21*'Inputs | Price Cap'!K56","v":0},{"$f":"'Output | Price Caps'!L21*'Inputs | Price Cap'!L56","v":0},{"$f":"'Output | Price Caps'!M21*'Inputs | Price Cap'!M56","v":0},{"$f":"'Output | Price Caps'!N21*'Inputs | Price Cap'!N56","v":0}]
[null,null,5,{"$f":"'Inputs | Price Cap'!D57","v":"Small Business ToU"},"Capital",{"$f":"'Inputs | Price Cap'!F57","v":"LV1"},{"$f":"'Inputs | Price Cap'!G57","v":"Primary"},null,{"$f":"'Output | Price Caps'!$I22*'Inputs | Price Cap'!I57","v":0},{"$f":"'Output | Price Caps'!J22*'Inputs | Price Cap'!J57","v":0},{"$f":"'Output | Price Caps'!K22*'Inputs | Price Cap'!K57","v":0},{"$f":"'Output | Price Caps'!L22*'Inputs | Price Cap'!L57","v":0},{"$f":"'Output | Price Caps'!M22*'Inputs | Price Cap'!M57","v":0},{"$f":"'Output | Price Caps'!N22*'Inputs | Price Cap'!N57","v":0}]
["▼ More Rows",null,5,{"$f":"'Inputs | Price Cap'!D58","v":"Small Business ToU"},"Total",{"$f":"'Inputs | Price Cap'!F58","v":"LV1"},{"$f":"'Inputs | Price Cap'!G58","v":"Primary"},null,{"$f":"I23+I24","v":0},0,0,0,0,0]
[null,null,6,{"$f":"'Inputs | Price Cap'!D59","v":"LV 40-160 MWh (System)"},"Non-capital",{"$f":"'Inputs | Price Cap'!F59","v":0},{"$f":"'Inputs | Price Cap'!G59","v":0},null,{"$f":"'Output | Price Caps'!$I24*'Inputs | Price Cap'!I59","v":0},{"$f":"'Output | Price Caps'!J24*'Inputs | Price Cap'!J59","v":0},{"$f":"'Output | Price Caps'!K24*'Inputs | Price Cap'!K59","v":0},{"$f":"'Output | Price Caps'!L24*'Inputs | Price Cap'!L59","v":0},{"$f":"'Output | Price Caps'!M24*'Inputs | Price Cap'!M59","v":0},{"$f":"'Output | Price Caps'!N24*'Inputs | Price Cap'!N59","v":0}]
[null,null,6,{"$f":"'Inputs | Price Cap'!D60","v":"LV 40-160 MWh (System)"},"Capital",{"$f":"'Inputs | Price Cap'!F60","v":0},{"$f":"'Inputs | Price Cap'!G60","v":0},null,{"$f":"'Output | Price Caps'!$I25*'Inputs | Price Cap'!I60","v":0},{"$f":"'Output | Price Caps'!J25*'Inputs | Price Cap'!J60","v":0},{"$f":"'Output | Price Caps'!K25*'Inputs | Price Cap'!K60","v":0},{"$f":"'Output | Price Caps'!L25*'Inputs | Price Cap'!L60","v":0},{"$f":"'Output | Price Caps'!M25*'Inputs | Price Cap'!M60","v":0},{"$f":"'Output | Price Caps'!N25*'Inputs | Price Cap'!N60","v":0}]
[null,null,6,{"$f":"'Inputs | Price Cap'!D61","v":"LV 40-160 MWh (System)"},"Total",{"$f":"'Inputs | Price Cap'!F61","v":0},{"$f":"'Inputs | Price Cap'!G61","v":0},null,{"$f":"I26+I27","v":0},0,0,0,0,0]
[null,null,7,{"$f":"'Inputs | Price Cap'!D62","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F62","v":0},{"$f":"'Inputs | Price Cap'!G62","v":0},null,{"$f":"'Output | Price Caps'!$I27*'Inputs | Price Cap'!I62","v":0},{"$f":"'Output | Price Caps'!J27*'Inputs | Price Cap'!J62","v":0},{"$f":"'Output | Price Caps'!K27*'Inputs | Price Cap'!K62","v":0},{"$f":"'Output | Price Caps'!L27*'Inputs | Price Cap'!L62","v":0},{"$f":"'Output | Price Caps'!M27*'Inputs | Price Cap'!M62","v":0},{"$f":"'Output | Price Caps'!N27*'Inputs | Price Cap'!N62","v":0}]
[null,null,7,{"$f":"'Inputs | Price Cap'!D63","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F63","v":0},{"$f":"'Inputs | Price Cap'!G63","v":0},null,{"$f":"'Output | Price Caps'!$I28*'Inputs | Price Cap'!I63","v":0},{"$f":"'Output | Price Caps'!J28*'Inputs | Price Cap'!J63","v":0},{"$f":"'Output | Price Caps'!K28*'Inputs | Price Cap'!K63","v":0},{"$f":"'Output | Price Caps'!L28*'Inputs | Price Cap'!L63","v":0},{"$f":"'Output | Price Caps'!M28*'Inputs | Price Cap'!M63","v":0},{"$f":"'Output | Price Caps'!N28*'Inputs | Price Cap'!N63","v":0}]
[null,null,7,{"$f":"'Inputs | Price Cap'!D64","v":0},"Total",{"$f":"'Inputs | Price Cap'!F64","v":0},{"$f":"'Inputs | Price Cap'!G64","v":0},null,{"$f":"I29+I30","v":0},0,0,0,0,0]
[null,null,8,{"$f":"'Inputs | Price Cap'!D65","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F65","v":0},{"$f":"'Inputs | Price Cap'!G65","v":0},null,{"$f":"'Output | Price Caps'!$I30*'Inputs | Price Cap'!I65","v":0},{"$f":"'Output | Price Caps'!J30*'Inputs | Price Cap'!J65","v":0},{"$f":"'Output | Price Caps'!K30*'Inputs | Price Cap'!K65","v":0},{"$f":"'Output | Price Caps'!L30*'Inputs | Price Cap'!L65","v":0},{"$f":"'Output | Price Caps'!M30*'Inputs | Price Cap'!M65","v":0},{"$f":"'Output | Price Caps'!N30*'Inputs | Price Cap'!N65","v":0}]
[null,null,8,{"$f":"'Inputs | Price Cap'!D66","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F66","v":0},{"$f":"'Inputs | Price Cap'!G66","v":0},null,{"$f":"'Output | Price Caps'!$I31*'Inputs | Price Cap'!I66","v":0},{"$f":"'Output | Price Caps'!J31*'Inputs | Price Cap'!J66","v":0},{"$f":"'Output | Price Caps'!K31*'Inputs | Price Cap'!K66","v":0},{"$f":"'Output | Price Caps'!L31*'Inputs | Price Cap'!L66","v":0},{"$f":"'Output | Price Caps'!M31*'Inputs | Price Cap'!M66","v":0},{"$f":"'Output | Price Caps'!N31*'Inputs | Price Cap'!N66","v":0}]
[null,null,8,{"$f":"'Inputs | Price Cap'!D67","v":0},"Total",{"$f":"'Inputs | Price Cap'!F67","v":0},{"$f":"'Inputs | Price Cap'!G67","v":0},null,{"$f":"I32+I33","v":0},0,0,0,0,0]
[null,null,9,{"$f":"'Inputs | Price Cap'!D68","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F68","v":0},{"$f":"'Inputs | Price Cap'!G68","v":0},null,{"$f":"'Output | Price Caps'!$I33*'Inputs | Price Cap'!I68","v":0},{"$f":"'Output | Price Caps'!J33*'Inputs | Price Cap'!J68","v":0},{"$f":"'Output | Price Caps'!K33*'Inputs | Price Cap'!K68","v":0},{"$f":"'Output | Price Caps'!L33*'Inputs | Price Cap'!L68","v":0},{"$f":"'Output | Price Caps'!M33*'Inputs | Price Cap'!M68","v":0},{"$f":"'Output | Price Caps'!N33*'Inputs | Price Cap'!N68","v":0}]
[null,null,9,{"$f":"'Inputs | Price Cap'!D69","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F69","v":0},{"$f":"'Inputs | Price Cap'!G69","v":0},null,{"$f":"'Output | Price Caps'!$I34*'Inputs | Price Cap'!I69","v":0},{"$f":"'Output | Price Caps'!J34*'Inputs | Price Cap'!J69","v":0},{"$f":"'Output | Price Caps'!K34*'Inputs | Price Cap'!K69","v":0},{"$f":"'Output | Price Caps'!L34*'Inputs | Price Cap'!L69","v":0},{"$f":"'Output | Price Caps'!M34*'Inputs | Price Cap'!M69","v":0},{"$f":"'Output | Price Caps'!N34*'Inputs | Price Cap'!N69","v":0}]
[null,null,9,{"$f":"'Inputs | Price Cap'!D70","v":0},"Total",{"$f":"'Inputs | Price Cap'!F70","v":0},{"$f":"'Inputs | Price Cap'!G70","v":0},null,{"$f":"I35+I36","v":0},0,0,0,0,0]
[null,null,10,{"$f":"'Inputs | Price Cap'!D71","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F71","v":0},{"$f":"'Inputs | Price Cap'!G71","v":0},null,{"$f":"'Output | Price Caps'!$I36*'Inputs | Price Cap'!I71","v":0},{"$f":"'Output | Price Caps'!J36*'Inputs | Price Cap'!J71","v":0},{"$f":"'Output | Price Caps'!K36*'Inputs | Price Cap'!K71","v":0},{"$f":"'Output | Price Caps'!L36*'Inputs | Price Cap'!L71","v":0},{"$f":"'Output | Price Caps'!M36*'Inputs | Price Cap'!M71","v":0},{"$f":"'Output | Price Caps'!N36*'Inputs | Price Cap'!N71","v":0}]
[null,null,10,{"$f":"'Inputs | Price Cap'!D72","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F72","v":0},{"$f":"'Inputs | Price Cap'!G72","v":0},null,{"$f":"'Output | Price Caps'!$I37*'Inputs | Price Cap'!I72","v":0},{"$f":"'Output | Price Caps'!J37*'Inputs | Price Cap'!J72","v":0},{"$f":"'Output | Price Caps'!K37*'Inputs | Price Cap'!K72","v":0},{"$f":"'Output | Price Caps'!L37*'Inputs | Price Cap'!L72","v":0},{"$f":"'Output | Price Caps'!M37*'Inputs | Price Cap'!M72","v":0},{"$f":"'Output | Price Caps'!N37*'Inputs | Price Cap'!N72","v":0}]
[null,null,10,{"$f":"'Inputs | Price Cap'!D73","v":0},"Total",{"$f":"'Inputs | Price Cap'!F73","v":0},{"$f":"'Inputs | Price Cap'!G73","v":0},null,{"$f":"I38+I39","v":0},0,0,0,0,0]
[null,null,11,{"$f":"'Inputs | Price Cap'!D74","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F74","v":0},{"$f":"'Inputs | Price Cap'!G74","v":0},null,{"$f":"'Output | Price Caps'!$I39*'Inputs | Price Cap'!I74","v":0},{"$f":"'Output | Price Caps'!J39*'Inputs | Price Cap'!J74","v":0},{"$f":"'Output | Price Caps'!K39*'Inputs | Price Cap'!K74","v":0},{"$f":"'Output | Price Caps'!L39*'Inputs | Price Cap'!L74","v":0},{"$f":"'Output | Price Caps'!M39*'Inputs | Price Cap'!M74","v":0},{"$f":"'Output | Price Caps'!N39*'Inputs | Price Cap'!N74","v":0}]
[null,null,11,{"$f":"'Inputs | Price Cap'!D75","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F75","v":0},{"$f":"'Inputs | Price Cap'!G75","v":0},null,{"$f":"'Output | Price Caps'!$I40*'Inputs | Price Cap'!I75","v":0},{"$f":"'Output | Price Caps'!J40*'Inputs | Price Cap'!J75","v":0},{"$f":"'Output | Price Caps'!K40*'Inputs | Price Cap'!K75","v":0},{"$f":"'Output | Price Caps'!L40*'Inputs | Price Cap'!L75","v":0},{"$f":"'Output | Price Caps'!M40*'Inputs | Price Cap'!M75","v":0},{"$f":"'Output | Price Caps'!N40*'Inputs | Price Cap'!N75","v":0}]
[null,null,11,{"$f":"'Inputs | Price Cap'!D76","v":0},"Total",{"$f":"'Inputs | Price Cap'!F76","v":0},{"$f":"'Inputs | Price Cap'!G76","v":0},null,{"$f":"I41+I42","v":0},0,0,0,0,0]
[null,null,12,{"$f":"'Inputs | Price Cap'!D77","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F77","v":0},{"$f":"'Inputs | Price Cap'!G77","v":0},null,{"$f":"'Output | Price Caps'!$I42*'Inputs | Price Cap'!I77","v":0},{"$f":"'Output | Price Caps'!J42*'Inputs | Price Cap'!J77","v":0},{"$f":"'Output | Price Caps'!K42*'Inputs | Price Cap'!K77","v":0},{"$f":"'Output | Price Caps'!L42*'Inputs | Price Cap'!L77","v":0},{"$f":"'Output | Price Caps'!M42*'Inputs | Price Cap'!M77","v":0},{"$f":"'Output | Price Caps'!N42*'Inputs | Price Cap'!N77","v":0}]
[null,null,12,{"$f":"'Inputs | Price Cap'!D78","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F78","v":0},{"$f":"'Inputs | Price Cap'!G78","v":0},null,{"$f":"'Output | Price Caps'!$I43*'Inputs | Price Cap'!I78","v":0},{"$f":"'Output | Price Caps'!J43*'Inputs | Price Cap'!J78","v":0},{"$f":"'Output | Price Caps'!K43*'Inputs | Price Cap'!K78","v":0},{"$f":"'Output | Price Caps'!L43*'Inputs | Price Cap'!L78","v":0},{"$f":"'Output | Price Caps'!M43*'Inputs | Price Cap'!M78","v":0},{"$f":"'Output | Price Caps'!N43*'Inputs | Price Cap'!N78","v":0}]
[null,null,12,{"$f":"'Inputs | Price Cap'!D79","v":0},"Total",{"$f":"'Inputs | Price Cap'!F79","v":0},{"$f":"'Inputs | Price Cap'!G79","v":0},null,{"$f":"I44+I45","v":0},0,0,0,0,0]
[null,null,13,{"$f":"'Inputs | Price Cap'!D80","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F80","v":0},{"$f":"'Inputs | Price Cap'!G80","v":0},null,{"$f":"'Output | Price Caps'!$I45*'Inputs | Price Cap'!I80","v":0},{"$f":"'Output | Price Caps'!J45*'Inputs | Price Cap'!J80","v":0},{"$f":"'Output | Price Caps'!K45*'Inputs | Price Cap'!K80","v":0},{"$f":"'Output | Price Caps'!L45*'Inputs | Price Cap'!L80","v":0},{"$f":"'Output | Price Caps'!M45*'Inputs | Price Cap'!M80","v":0},{"$f":"'Output | Price Caps'!N45*'Inputs | Price Cap'!N80","v":0}]
[null,null,13,{"$f":"'Inputs | Price Cap'!D81","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F81","v":0},{"$f":"'Inputs | Price Cap'!G81","v":0},null,{"$f":"'Output | Price Caps'!$I46*'Inputs | Price Cap'!I81","v":0},{"$f":"'Output | Price Caps'!J46*'Inputs | Price Cap'!J81","v":0},{"$f":"'Output | Price Caps'!K46*'Inputs | Price Cap'!K81","v":0},{"$f":"'Output | Price Caps'!L46*'Inputs | Price Cap'!L81","v":0},{"$f":"'Output | Price Caps'!M46*'Inputs | Price Cap'!M81","v":0},{"$f":"'Output | Price Caps'!N46*'Inputs | Price Cap'!N81","v":0}]
[null,null,13,{"$f":"'Inputs | Price Cap'!D82","v":0},"Total",{"$f":"'Inputs | Price Cap'!F82","v":0},{"$f":"'Inputs | Price Cap'!G82","v":0},null,{"$f":"I47+I48","v":0},0,0,0,0,0]
[null,null,14,{"$f":"'Inputs | Price Cap'!D83","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F83","v":0},{"$f":"'Inputs | Price Cap'!G83","v":0},null,{"$f":"'Output | Price Caps'!$I48*'Inputs | Price Cap'!I83","v":0},{"$f":"'Output | Price Caps'!J48*'Inputs | Price Cap'!J83","v":0},{"$f":"'Output | Price Caps'!K48*'Inputs | Price Cap'!K83","v":0},{"$f":"'Output | Price Caps'!L48*'Inputs | Price Cap'!L83","v":0},{"$f":"'Output | Price Caps'!M48*'Inputs | Price Cap'!M83","v":0},{"$f":"'Output | Price Caps'!N48*'Inputs | Price Cap'!N83","v":0}]
[null,null,14,{"$f":"'Inputs | Price Cap'!D84","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F84","v":0},{"$f":"'Inputs | Price Cap'!G84","v":0},null,{"$f":"'Output | Price Caps'!$I49*'Inputs | Price Cap'!I84","v":0},{"$f":"'Output | Price Caps'!J49*'Inputs | Price Cap'!J84","v":0},{"$f":"'Output | Price Caps'!K49*'Inputs | Price Cap'!K84","v":0},{"$f":"'Output | Price Caps'!L49*'Inputs | Price Cap'!L84","v":0},{"$f":"'Output | Price Caps'!M49*'Inputs | Price Cap'!M84","v":0},{"$f":"'Output | Price Caps'!N49*'Inputs | Price Cap'!N84","v":0}]
[null,null,14,{"$f":"'Inputs | Price Cap'!D85","v":0},"Total",{"$f":"'Inputs | Price Cap'!F85","v":0},{"$f":"'Inputs | Price Cap'!G85","v":0},null,{"$f":"I50+I51","v":0},0,0,0,0,0]
[null,null,15,{"$f":"'Inputs | Price Cap'!D86","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F86","v":0},{"$f":"'Inputs | Price Cap'!G86","v":0},null,{"$f":"'Output | Price Caps'!$I51*'Inputs | Price Cap'!I86","v":0},{"$f":"'Output | Price Caps'!J51*'Inputs | Price Cap'!J86","v":0},{"$f":"'Output | Price Caps'!K51*'Inputs | Price Cap'!K86","v":0},{"$f":"'Output | Price Caps'!L51*'Inputs | Price Cap'!L86","v":0},{"$f":"'Output | Price Caps'!M51*'Inputs | Price Cap'!M86","v":0},{"$f":"'Output | Price Caps'!N51*'Inputs | Price Cap'!N86","v":0}]
[null,null,15,{"$f":"'Inputs | Price Cap'!D87","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F87","v":0},{"$f":"'Inputs | Price Cap'!G87","v":0},null,{"$f":"'Output | Price Caps'!$I52*'Inputs | Price Cap'!I87","v":0},{"$f":"'Output | Price Caps'!J52*'Inputs | Price Cap'!J87","v":0},{"$f":"'Output | Price Caps'!K52*'Inputs | Price Cap'!K87","v":0},{"$f":"'Output | Price Caps'!L52*'Inputs | Price Cap'!L87","v":0},{"$f":"'Output | Price Caps'!M52*'Inputs | Price Cap'!M87","v":0},{"$f":"'Output | Price Caps'!N52*'Inputs | Price Cap'!N87","v":0}]
[null,null,15,{"$f":"'Inputs | Price Cap'!D88","v":0},"Total",{"$f":"'Inputs | Price Cap'!F88","v":0},{"$f":"'Inputs | Price Cap'!G88","v":0},null,{"$f":"I53+I54","v":0},0,0,0,0,0]
[]
[null,"Total Smoothed Revenue"]
[null,null,null,null,"Application",null,null,null,{"$f":"LEFT(J58,4)-1&\"-\"&RIGHT(J58,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(J58,4)+1&\"-\"&RIGHT(J58,2)+1","v":"2027-28"},{"$f":"LEFT(K58,4)+1&\"-\"&RIGHT(K58,2)+1","v":"2028-29"},{"$f":"LEFT(L58,4)+1&\"-\"&RIGHT(L58,2)+1","v":"2029-30"},{"$f":"LEFT(M58,4)+1&\"-\"&RIGHT(M58,2)+1","v":"2030-31"}]
[null,null,null,null,"Non-capital",null,null,null,{"$f":"SUMIFS('Calc | Price Cap'!I$11:I$55,'Output | Price Caps'!$E$9:$E$53,$E59)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!J$11:J$55,'Output | Price Caps'!$E$9:$E$53,$E59)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!K$11:K$55,'Output | Price Caps'!$E$9:$E$53,$E59)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!L$11:L$55,'Output | Price Caps'!$E$9:$E$53,$E59)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!M$11:M$55,'Output | Price Caps'!$E$9:$E$53,$E59)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!N$11:N$55,'Output | Price Caps'!$E$9:$E$53,$E59)","v":0}]
[null,null,null,null,"Capital",null,null,null,{"$f":"SUMIFS('Calc | Price Cap'!I$11:I$55,'Output | Price Caps'!$E$9:$E$53,$E60)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!J$11:J$55,'Output | Price Caps'!$E$9:$E$53,$E60)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!K$11:K$55,'Output | Price Caps'!$E$9:$E$53,$E60)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!L$11:L$55,'Output | Price Caps'!$E$9:$E$53,$E60)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!M$11:M$55,'Output | Price Caps'!$E$9:$E$53,$E60)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!N$11:N$55,'Output | Price Caps'!$E$9:$E$53,$E60)","v":0}]
[null,null,null,null,"Total",null,null,null,{"$f":"SUMIFS('Calc | Price Cap'!I$11:I$55,'Output | Price Caps'!$E$9:$E$53,$E61)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!J$11:J$55,'Output | Price Caps'!$E$9:$E$53,$E61)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!K$11:K$55,'Output | Price Caps'!$E$9:$E$53,$E61)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!L$11:L$55,'Output | Price Caps'!$E$9:$E$53,$E61)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!M$11:M$55,'Output | Price Caps'!$E$9:$E$53,$E61)","v":0},{"$f":"SUMIFS('Calc | Price Cap'!N$11:N$55,'Output | Price Caps'!$E$9:$E$53,$E61)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"(ROUND(I59+I60,0)=ROUND(I61,0))/1","v":1},1,1,1,1,1]

{"sheet":"Output | Price Caps","index":5,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":true,"merged":[[56,3,57,3],[65,9,65,13],[5,9,5,13],[1,10,1,11],[0,14,0,15]]}
[null,null,{"$f":"'Title Page'!B8&\" v\"&'Title Page'!$C$10","v":"JEN 2027-31 - ACS Standardised Metering Pricing Model  v1.02"},null,null,null,null,null,null,null,null,null,null,"DNSP:",{"$f":"IF('Inputs | General'!$G$16=\"Exit Fees (Vic)\",\"NOT USED\",NSP)","v":"NOT USED"},null,null,null,null,null,"Worksheet check:",{"$f":"IF(COUNTA($W$5:$W$52)=COUNTIF($W5:$W53,\"OK\"),\"OK\",\"Check\")","v":"OK"}]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Output | Price Caps"},null,null,null,null,"Key:","Input","External Link","Internal Link"]
[]
[]
[null,"RESULT - Price Cap - Annual Charges"]
[null,null,null,null,null,null,null,null,"Base Year Charges","Price Cap - Annual Charges (nominal)"]
["▼ Table Filters",null,"Tariff #","Tariff name","Application","Tariff Code","Other designation",null,{"$f":"LEFT(J7,4)-1&\"-\"&RIGHT(J7,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(J7,4)+1&\"-\"&RIGHT(J7,2)+1","v":"2027-28"},{"$f":"LEFT(K7,4)+1&\"-\"&RIGHT(K7,2)+1","v":"2028-29"},{"$f":"LEFT(L7,4)+1&\"-\"&RIGHT(L7,2)+1","v":"2029-30"},{"$f":"LEFT(M7,4)+1&\"-\"&RIGHT(M7,2)+1","v":"2030-31"}]
[null,null,"Tariff #","Tariff name","Application","Tariff Code","Other designation","Ca","F-RP-1","F-RP0","F-RP+1","F-RP+2","F-RP+3","F-RP+4","Column1"]
[null,null,1,{"$f":"'Inputs | Price Cap'!D44","v":"Residential Non ToU"},"Non-capital",{"$f":"'Inputs | Price Cap'!F44","v":"R1"},{"$f":"'Inputs | Price Cap'!G44","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H44,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I9*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J9*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K9*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L9*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M9*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,1,{"$f":"'Inputs | Price Cap'!D45","v":"Residential Non ToU"},"Capital",{"$f":"'Inputs | Price Cap'!F45","v":"R1"},{"$f":"'Inputs | Price Cap'!G45","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H45,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I10*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J10*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K10*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L10*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M10*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,1,{"$f":"'Inputs | Price Cap'!D46","v":"Residential Non ToU"},"Total",{"$f":"'Inputs | Price Cap'!F46","v":"R1"},{"$f":"'Inputs | Price Cap'!G46","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H46,2)","v":0},{"$f":"J9+J10","v":0},{"$f":"K9+K10","v":0},{"$f":"L9+L10","v":0},{"$f":"M9+M10","v":0},{"$f":"N9+N10","v":0}]
[null,null,2,{"$f":"'Inputs | Price Cap'!D47","v":"Residential ToU"},"Non-capital",{"$f":"'Inputs | Price Cap'!F47","v":"R2"},{"$f":"'Inputs | Price Cap'!G47","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H47,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I12*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J12*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K12*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L12*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M12*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,2,{"$f":"'Inputs | Price Cap'!D48","v":"Residential ToU"},"Capital",{"$f":"'Inputs | Price Cap'!F48","v":"R2"},{"$f":"'Inputs | Price Cap'!G48","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H48,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I13*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J13*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K13*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L13*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M13*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,2,{"$f":"'Inputs | Price Cap'!D49","v":"Residential ToU"},"Total",{"$f":"'Inputs | Price Cap'!F49","v":"R2"},{"$f":"'Inputs | Price Cap'!G49","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H49,2)","v":0},{"$f":"J12+J13","v":0},{"$f":"K12+K13","v":0},{"$f":"L12+L13","v":0},{"$f":"M12+M13","v":0},{"$f":"N12+N13","v":0}]
[null,null,3,{"$f":"'Inputs | Price Cap'!D50","v":"Controlled load"},"Non-capital",{"$f":"'Inputs | Price Cap'!F50","v":"B1"},{"$f":"'Inputs | Price Cap'!G50","v":"Secondary"},null,{"$f":"ROUND('Inputs | Price Cap'!H50,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I15*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J15*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K15*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L15*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M15*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,3,{"$f":"'Inputs | Price Cap'!D51","v":"Controlled load"},"Capital",{"$f":"'Inputs | Price Cap'!F51","v":"B1"},{"$f":"'Inputs | Price Cap'!G51","v":"Secondary"},null,{"$f":"ROUND('Inputs | Price Cap'!H51,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I16*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J16*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K16*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L16*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M16*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,3,{"$f":"'Inputs | Price Cap'!D52","v":"Controlled load"},"Total",{"$f":"'Inputs | Price Cap'!F52","v":"B1"},{"$f":"'Inputs | Price Cap'!G52","v":"Secondary"},null,{"$f":"ROUND('Inputs | Price Cap'!H52,2)","v":0},{"$f":"J15+J16","v":0},{"$f":"K15+K16","v":0},{"$f":"L15+L16","v":0},{"$f":"M15+M16","v":0},{"$f":"N15+N16","v":0}]
[null,null,4,{"$f":"'Inputs | Price Cap'!D53","v":"Small Business Non ToU"},"Non-capital",{"$f":"'Inputs | Price Cap'!F53","v":"B2"},{"$f":"'Inputs | Price Cap'!G53","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H53,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I18*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J18*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K18*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L18*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M18*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,4,{"$f":"'Inputs | Price Cap'!D54","v":"Small Business Non ToU"},"Capital",{"$f":"'Inputs | Price Cap'!F54","v":"B2"},{"$f":"'Inputs | Price Cap'!G54","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H54,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I19*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J19*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K19*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L19*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M19*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,4,{"$f":"'Inputs | Price Cap'!D55","v":"Small Business Non ToU"},"Total",{"$f":"'Inputs | Price Cap'!F55","v":"B2"},{"$f":"'Inputs | Price Cap'!G55","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H55,2)","v":0},{"$f":"J18+J19","v":0},{"$f":"K18+K19","v":0},{"$f":"L18+L19","v":0},{"$f":"M18+M19","v":0},{"$f":"N18+N19","v":0}]
[null,null,5,{"$f":"'Inputs | Price Cap'!D56","v":"Small Business ToU"},"Non-capital",{"$f":"'Inputs | Price Cap'!F56","v":"LV1"},{"$f":"'Inputs | Price Cap'!G56","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H56,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I21*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J21*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K21*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L21*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M21*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,5,{"$f":"'Inputs | Price Cap'!D57","v":"Small Business ToU"},"Capital",{"$f":"'Inputs | Price Cap'!F57","v":"LV1"},{"$f":"'Inputs | Price Cap'!G57","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H57,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I22*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J22*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K22*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L22*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M22*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,5,{"$f":"'Inputs | Price Cap'!D58","v":"Small Business ToU"},"Total",{"$f":"'Inputs | Price Cap'!F58","v":"LV1"},{"$f":"'Inputs | Price Cap'!G58","v":"Primary"},null,{"$f":"ROUND('Inputs | Price Cap'!H58,2)","v":0},{"$f":"J21+J22","v":0},{"$f":"K21+K22","v":0},{"$f":"L21+L22","v":0},{"$f":"M21+M22","v":0},{"$f":"N21+N22","v":0}]
[null,null,6,{"$f":"'Inputs | Price Cap'!D59","v":"LV 40-160 MWh (System)"},"Non-capital",{"$f":"'Inputs | Price Cap'!F59","v":0},{"$f":"'Inputs | Price Cap'!G59","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H59,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I24*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J24*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K24*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L24*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M24*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,6,{"$f":"'Inputs | Price Cap'!D60","v":"LV 40-160 MWh (System)"},"Capital",{"$f":"'Inputs | Price Cap'!F60","v":0},{"$f":"'Inputs | Price Cap'!G60","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H60,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I25*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J25*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K25*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L25*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M25*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,6,{"$f":"'Inputs | Price Cap'!D61","v":"LV 40-160 MWh (System)"},"Total",{"$f":"'Inputs | Price Cap'!F61","v":0},{"$f":"'Inputs | Price Cap'!G61","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H61,2)","v":0},{"$f":"J24+J25","v":0},{"$f":"K24+K25","v":0},{"$f":"L24+L25","v":0},{"$f":"M24+M25","v":0},{"$f":"N24+N25","v":0}]
[null,null,7,{"$f":"'Inputs | Price Cap'!D62","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F62","v":0},{"$f":"'Inputs | Price Cap'!G62","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H62,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I27*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J27*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K27*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L27*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M27*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,7,{"$f":"'Inputs | Price Cap'!D63","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F63","v":0},{"$f":"'Inputs | Price Cap'!G63","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H63,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I28*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J28*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K28*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L28*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M28*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,7,{"$f":"'Inputs | Price Cap'!D64","v":0},"Total",{"$f":"'Inputs | Price Cap'!F64","v":0},{"$f":"'Inputs | Price Cap'!G64","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H64,2)","v":0},{"$f":"J27+J28","v":0},{"$f":"K27+K28","v":0},{"$f":"L27+L28","v":0},{"$f":"M27+M28","v":0},{"$f":"N27+N28","v":0}]
[null,null,8,{"$f":"'Inputs | Price Cap'!D65","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F65","v":0},{"$f":"'Inputs | Price Cap'!G65","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H65,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I30*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J30*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K30*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L30*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M30*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,8,{"$f":"'Inputs | Price Cap'!D66","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F66","v":0},{"$f":"'Inputs | Price Cap'!G66","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H66,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I31*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J31*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K31*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L31*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M31*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,8,{"$f":"'Inputs | Price Cap'!D67","v":0},"Total",{"$f":"'Inputs | Price Cap'!F67","v":0},{"$f":"'Inputs | Price Cap'!G67","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H67,2)","v":0},{"$f":"J30+J31","v":0},{"$f":"K30+K31","v":0},{"$f":"L30+L31","v":0},{"$f":"M30+M31","v":0},{"$f":"N30+N31","v":0}]
[null,null,9,{"$f":"'Inputs | Price Cap'!D68","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F68","v":0},{"$f":"'Inputs | Price Cap'!G68","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H68,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I33*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J33*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K33*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L33*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M33*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,9,{"$f":"'Inputs | Price Cap'!D69","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F69","v":0},{"$f":"'Inputs | Price Cap'!G69","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H69,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I34*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J34*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K34*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L34*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M34*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,9,{"$f":"'Inputs | Price Cap'!D70","v":0},"Total",{"$f":"'Inputs | Price Cap'!F70","v":0},{"$f":"'Inputs | Price Cap'!G70","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H70,2)","v":0},{"$f":"J33+J34","v":0},{"$f":"K33+K34","v":0},{"$f":"L33+L34","v":0},{"$f":"M33+M34","v":0},{"$f":"N33+N34","v":0}]
[null,null,10,{"$f":"'Inputs | Price Cap'!D71","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F71","v":0},{"$f":"'Inputs | Price Cap'!G71","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H71,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I36*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J36*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K36*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L36*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M36*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,10,{"$f":"'Inputs | Price Cap'!D72","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F72","v":0},{"$f":"'Inputs | Price Cap'!G72","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H72,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I37*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J37*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K37*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L37*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M37*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,10,{"$f":"'Inputs | Price Cap'!D73","v":0},"Total",{"$f":"'Inputs | Price Cap'!F73","v":0},{"$f":"'Inputs | Price Cap'!G73","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H73,2)","v":0},{"$f":"J36+J37","v":0},{"$f":"K36+K37","v":0},{"$f":"L36+L37","v":0},{"$f":"M36+M37","v":0},{"$f":"N36+N37","v":0}]
[null,null,11,{"$f":"'Inputs | Price Cap'!D74","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F74","v":0},{"$f":"'Inputs | Price Cap'!G74","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H74,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I39*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J39*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K39*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L39*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M39*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,11,{"$f":"'Inputs | Price Cap'!D75","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F75","v":0},{"$f":"'Inputs | Price Cap'!G75","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H75,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I40*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J40*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K40*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L40*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M40*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,11,{"$f":"'Inputs | Price Cap'!D76","v":0},"Total",{"$f":"'Inputs | Price Cap'!F76","v":0},{"$f":"'Inputs | Price Cap'!G76","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H76,2)","v":0},{"$f":"J39+J40","v":0},{"$f":"K39+K40","v":0},{"$f":"L39+L40","v":0},{"$f":"M39+M40","v":0},{"$f":"N39+N40","v":0}]
[null,null,12,{"$f":"'Inputs | Price Cap'!D77","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F77","v":0},{"$f":"'Inputs | Price Cap'!G77","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H77,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I42*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J42*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K42*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L42*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M42*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,12,{"$f":"'Inputs | Price Cap'!D78","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F78","v":0},{"$f":"'Inputs | Price Cap'!G78","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H78,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I43*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J43*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K43*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L43*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M43*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,12,{"$f":"'Inputs | Price Cap'!D79","v":0},"Total",{"$f":"'Inputs | Price Cap'!F79","v":0},{"$f":"'Inputs | Price Cap'!G79","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H79,2)","v":0},{"$f":"J42+J43","v":0},{"$f":"K42+K43","v":0},{"$f":"L42+L43","v":0},{"$f":"M42+M43","v":0},{"$f":"N42+N43","v":0}]
[null,null,13,{"$f":"'Inputs | Price Cap'!D80","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F80","v":0},{"$f":"'Inputs | Price Cap'!G80","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H80,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I45*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J45*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K45*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L45*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M45*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,13,{"$f":"'Inputs | Price Cap'!D81","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F81","v":0},{"$f":"'Inputs | Price Cap'!G81","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H81,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I46*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J46*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K46*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L46*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M46*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,13,{"$f":"'Inputs | Price Cap'!D82","v":0},"Total",{"$f":"'Inputs | Price Cap'!F82","v":0},{"$f":"'Inputs | Price Cap'!G82","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H82,2)","v":0},{"$f":"J45+J46","v":0},{"$f":"K45+K46","v":0},{"$f":"L45+L46","v":0},{"$f":"M45+M46","v":0},{"$f":"N45+N46","v":0}]
[null,null,14,{"$f":"'Inputs | Price Cap'!D83","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F83","v":0},{"$f":"'Inputs | Price Cap'!G83","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H83,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I48*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J48*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K48*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L48*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M48*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,14,{"$f":"'Inputs | Price Cap'!D84","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F84","v":0},{"$f":"'Inputs | Price Cap'!G84","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H84,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I49*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J49*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K49*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L49*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M49*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,14,{"$f":"'Inputs | Price Cap'!D85","v":0},"Total",{"$f":"'Inputs | Price Cap'!F85","v":0},{"$f":"'Inputs | Price Cap'!G85","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H85,2)","v":0},{"$f":"J48+J49","v":0},{"$f":"K48+K49","v":0},{"$f":"L48+L49","v":0},{"$f":"M48+M49","v":0},{"$f":"N48+N49","v":0}]
[null,null,15,{"$f":"'Inputs | Price Cap'!D86","v":0},"Non-capital",{"$f":"'Inputs | Price Cap'!F86","v":0},{"$f":"'Inputs | Price Cap'!G86","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H86,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I51*(1-'Inputs | Price Cap'!F$109)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J51*(1-'Inputs | Price Cap'!G$109)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K51*(1-'Inputs | Price Cap'!H$109)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L51*(1-'Inputs | Price Cap'!I$109)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M51*(1-'Inputs | Price Cap'!J$109)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,15,{"$f":"'Inputs | Price Cap'!D87","v":0},"Capital",{"$f":"'Inputs | Price Cap'!F87","v":0},{"$f":"'Inputs | Price Cap'!G87","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H87,2)","v":0},{"$f":"ROUND('Output | Price Caps'!I52*(1-'Inputs | Price Cap'!F$125)*(1+'Inputs | General'!H$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!J52*(1-'Inputs | Price Cap'!G$125)*(1+'Inputs | General'!I$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!K52*(1-'Inputs | Price Cap'!H$125)*(1+'Inputs | General'!J$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!L52*(1-'Inputs | Price Cap'!I$125)*(1+'Inputs | General'!K$26),2)","v":0},{"$f":"ROUND('Output | Price Caps'!M52*(1-'Inputs | Price Cap'!J$125)*(1+'Inputs | General'!L$26),2)","v":0}]
[null,null,15,{"$f":"'Inputs | Price Cap'!D88","v":0},"Total",{"$f":"'Inputs | Price Cap'!F88","v":0},{"$f":"'Inputs | Price Cap'!G88","v":0},null,{"$f":"ROUND('Inputs | Price Cap'!H88,2)","v":0},{"$f":"J51+J52","v":0},{"$f":"K51+K52","v":0},{"$f":"L51+L52","v":0},{"$f":"M51+M52","v":0},{"$f":"N51+N52","v":0}]
[]
[]
[null,"Implicit X-Factors"]
[null,null,null,"X-Factors",{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(E57,4)+1&\"-\"&RIGHT(E57,2)+1","v":"2027-28"},{"$f":"LEFT(F57,4)+1&\"-\"&RIGHT(F57,2)+1","v":"2028-29"},{"$f":"LEFT(G57,4)+1&\"-\"&RIGHT(G57,2)+1","v":"2029-30"},{"$f":"LEFT(H57,4)+1&\"-\"&RIGHT(H57,2)+1","v":"2030-31"}]
[null,null,null,null,"P_0","X_02","X_03","X_04","X_05"]
[null,null,null,"All Tariffs - Non-Capital",{"$f":"NC_P_0_WAPC","v":0},{"$f":"NC_X_02_WAPC","v":0},{"$f":"NC_X_03_WAPC","v":0},{"$f":"NC_X_04_WAPC","v":0},{"$f":"NC_X_05_WAPC","v":0}]
[null,null,null,"All Tariffs - Capital",{"$f":"C_P_0_WAPC","v":0},{"$f":"C_X_02_WAPC","v":0},{"$f":"C_X_03_WAPC","v":0},{"$f":"C_X_04_WAPC","v":0},{"$f":"C_X_05_WAPC","v":0}]
[]
[]
[]
[]
[null,"Cost Metric"]
[null,null,null,null,null,null,null,null,"Base Year Charges","Price Cap - Annual Charges"]
[null,null,null,"Price Cap Per Meter",null,"Application","Units","Basis",{"$f":"LEFT(J67,4)-1&\"-\"&RIGHT(J67,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(J67,4)+1&\"-\"&RIGHT(J67,2)+1","v":"2027-28"},{"$f":"LEFT(K67,4)+1&\"-\"&RIGHT(K67,2)+1","v":"2028-29"},{"$f":"LEFT(L67,4)+1&\"-\"&RIGHT(L67,2)+1","v":"2029-30"},{"$f":"LEFT(M67,4)+1&\"-\"&RIGHT(M67,2)+1","v":"2030-31"}]
[null,null,null,"Volume Weighted Average Price Cap - Per Meter",null,"Non-capital","$dollars","nominal",{"$f":"'Calc | Price Cap'!I59/'Inputs | Price Cap'!I90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!J59/'Inputs | Price Cap'!J90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!K59/'Inputs | Price Cap'!K90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!L59/'Inputs | Price Cap'!L90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!M59/'Inputs | Price Cap'!M90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!N59/'Inputs | Price Cap'!N90","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Volume Weighted Average Price Cap - Per Meter",null,"Capital","$dollars","nominal",{"$f":"'Calc | Price Cap'!I60/'Inputs | Price Cap'!I91","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!J60/'Inputs | Price Cap'!J91","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!K60/'Inputs | Price Cap'!K91","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!L60/'Inputs | Price Cap'!L91","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!M60/'Inputs | Price Cap'!M91","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!N60/'Inputs | Price Cap'!N91","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Volume Weighted Average Price Cap - Per Non-Capital Meter",null,"Total","$dollars","nominal",{"$f":"'Calc | Price Cap'!I61/'Inputs | Price Cap'!I90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!J61/'Inputs | Price Cap'!J90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!K61/'Inputs | Price Cap'!K90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!L61/'Inputs | Price Cap'!L90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!M61/'Inputs | Price Cap'!M90","v":{"$error":"#DIV/0!"}},{"$f":"'Calc | Price Cap'!N61/'Inputs | Price Cap'!N90","v":{"$error":"#DIV/0!"}}]

{"sheet":"Exit Fees >","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Input | Exit Fees","index":7,"n_rows":139,"n_cols":17,"rows_kept":139,"cut":false,"hidden":false,"merged":[[86,1,86,7],[114,3,114,5],[115,3,115,5],[116,3,116,5],[117,3,117,5],[123,7,123,11],[107,3,107,5],[108,3,108,5],[109,3,109,5],[110,3,110,5],[138,1,138,3],[0,13,0,14],[47,3,47,5],[4,1,4,6],[24,1,24,7],[41,1,41,7],[6,7,6,11],[4,9,4,11],[21,1,21,3],[94,3,94,5],[66,9,66,14],[111,3,111,5],[112,3,112,5],[113,3,113,5],[121,1,121,6],[121,9,121,11]]}
[null,{"$f":"'Title Page'!B8&\" v\"&'Title Page'!$C$10","v":"JEN 2027-31 - ACS Standardised Metering Pricing Model  v1.02"},null,null,null,null,null,null,null,null,null,null,"DNSP:",{"$f":"IF('Inputs | General'!$G$16=\"Price Cap\",\"NOT USED\",NSP)","v":"JEN - ACS"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Input | Exit Fees"},null,null,null,null,null,"Key:","Input","External Link","Internal Link","Jemena modification"]
[]
[]
[null,{"$f":"LEFT('Inputs | General'!B21,1)+1&\". Linked Input - RAB\"","v":"3. Linked Input - RAB"},null,null,null,null,null,null,null,{"$f":"IF('Inputs | General'!$G$16=\"Price Cap\",\"NOT USED\",\"\")","v":""}]
[]
[null,"Linked Input - RAB Meters",null,null,null,null,"Base Year","Regulatory Period"]
[null,null,null,null,"Units",null,{"$f":"LEFT(H8,4)-1&\"-\"&RIGHT(H8,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H8,4)+1&\"-\"&RIGHT(H8,2)+1","v":"2027-28"},{"$f":"LEFT(I8,4)+1&\"-\"&RIGHT(I8,2)+1","v":"2028-29"},{"$f":"LEFT(J8,4)+1&\"-\"&RIGHT(J8,2)+1","v":"2029-30"},{"$f":"LEFT(K8,4)+1&\"-\"&RIGHT(K8,2)+1","v":"2030-31"},{"$f":"LEFT(L8,4)+1&\"-\"&RIGHT(L8,2)+1","v":"2031-32"}]
[null,null,"Opening RAB",null,"$m",null,43.114588863786828,{"$f":"G9+G10-G11","v":41.400155542247752},44.052506830790421,52.178020338116937,64.79051275805206,79.94624277896817,98.182428128678865,"Opening balance of METERS row in PTRM inputs sheet of PTRM (nominal)"]
[null,null,"Gross capital expenditure",null,"$m",null,8.0736489483395282,6.8303053979195871,12.834220319962705,18.140316937170745,21.778637427335564,26.174473152109456,null,"Gross capex from METERS row in ASSETS sheet of PTRM (nominal)"]
[null,null,"Regulatory depreciation",null,"$m",null,9.7880822698786076,4.1779541093769206,4.7087068126361871,5.527824517235624,6.6229074064194613,7.938287802398758,null,"Depreciation from METERS row in ASSETS sheet of PTRM (nominal)"]
[]
[]
[null,"Linked Input - RAB Comms & IT & Other"]
[null,null,null,null,"Units",null,{"$f":"LEFT(H15,4)-1&\"-\"&RIGHT(H15,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H15,4)+1&\"-\"&RIGHT(H15,2)+1","v":"2027-28"},{"$f":"LEFT(I15,4)+1&\"-\"&RIGHT(I15,2)+1","v":"2028-29"},{"$f":"LEFT(J15,4)+1&\"-\"&RIGHT(J15,2)+1","v":"2029-30"},{"$f":"LEFT(K15,4)+1&\"-\"&RIGHT(K15,2)+1","v":"2030-31"},{"$f":"LEFT(L15,4)+1&\"-\"&RIGHT(L15,2)+1","v":"2031-32"}]
[null,null,"Opening RAB",null,"$m",null,5.8265898463573516,{"$f":"G16+G17-G18","v":6.5611559563829012},13.657500422016023,18.199830730297244,19.121352709551203,21.909679246434699,20.815643984773914,"Opening balance of COMMS & IT & Inhouse Software & ERC rows from PTRM INPUTS sheet of PTRM (nominal)"]
[null,null,"Gross capital expenditure",null,"$m",null,2.1795266502080741,8.5338315684995205,7.0730218749716993,4.1038762566641322,6.6395012535369684,3.9118837477881305,null,"Gross capex from COMMS & IT & Inhouse Software & ERC rows in ASSETS sheet of PTRM (nominal)"]
[null,null,"Regulatory depreciation",null,"$m",null,1.4449605401825243,1.4374871028663989,2.5306915666904799,3.1823542774101723,3.8511747166534751,5.0059190094489177,null,"Depreciation from COMMS & IT & Inhouse Software & ERC rows in ASSETS sheet of PTRM (nominal)"]
[]
[]
[null,null,null,null,"Units",null,{"$f":"LEFT(H21,4)-1&\"-\"&RIGHT(H21,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H21,4)+1&\"-\"&RIGHT(H21,2)+1","v":"2027-28"},{"$f":"LEFT(I21,4)+1&\"-\"&RIGHT(I21,2)+1","v":"2028-29"},{"$f":"LEFT(J21,4)+1&\"-\"&RIGHT(J21,2)+1","v":"2029-30"},{"$f":"LEFT(K21,4)+1&\"-\"&RIGHT(K21,2)+1","v":"2030-31"},{"$f":"LEFT(L21,4)+1&\"-\"&RIGHT(L21,2)+1","v":"2031-32"}]
[null,"TOTAL Opening RAB",null,null,"$m",null,{"$f":"G9+G16","v":48.941178710144179},47.96131149863065,57.710007252806442,70.377851068414174,83.911865467603263,101.85592202540286,118.99807211345278]
[]
[]
[null,{"$f":"LEFT(B5,1)+1&\". Input | Define Exit Fees\"","v":"4. Input | Define Exit Fees"}]
[]
[null,"Enter Allowed Exit Fee in final year of current Regulatory Period ",null,null,null,null,"Exit Fee"]
[null,null,null,"Exit Fee Name",null,"Units","Last Year - Current RP"]
[null,null,null,"Single Phase",null,"$dollars",191.96]
[null,null,null,"Single Phase, Two Element",null,"$dollars",191.96]
[null,null,null,"Three Phase DC",null,"$dollars",191.96]
[null,null,null,"Three Phase CT",null,"$dollars",191.96]
[null,null,null,0,null,"$dollars"]
[null,null,null,0,null,"$dollars",0]
[null,null,null,0,null,"$dollars",0]
[null,null,null,0,null,"$dollars",0]
[null,null,null,0,null,"$dollars",0]
[null,null,null,0,null,"$dollars",0]
[]
[]
[]
[null,{"$f":"LEFT(B25,1)+1&\". Input | from Metering ACS Model\"","v":"5. Input | from Metering ACS Model"}]
[]
[null,"METERS"]
[]
[null,"a","Inputs - Designated Exit Fee by Meter Type",null,null,null,"b","Linked Input - Meter Types & Unit Costs"]
[null,null,null,null,null,null,null,null,null,null,"Equipment Cost","Labour Cost","Total Cost"]
[null,null,null,"Designated Exit Fee",null,null,null,"Meter Type","Units","Basis","New Meter Installations","New Meter Installations","New Meter Installations",null,null,null,"Link from Metering - ACS Model"]
[null,null,null,"Single phase",null,null,null,{"$f":"+D49","v":"Single phase"},"$dollars","2024-06-01",224.20514159725627,null,{"$f":"K49+L49","v":224.20514159725627}]
[null,null,null,"Single Phase, Two Element",null,null,null,{"$f":"+D50","v":"Single Phase, Two Element"},"$dollars","2024-06-01",261.36,null,261.36]
[null,null,null,"Three Phase DC",null,null,null,{"$f":"+D51","v":"Three Phase DC"},"$dollars","2024-06-01",386.98566663193992,null,386.98566663193992]
[null,null,null,"Three Phase CT",null,null,null,{"$f":"+D52","v":"Three Phase CT"},"$dollars","2024-06-01",502.94,null,502.94]
[null,null,null,null,null,null,null,null,"$dollars",null,null,null,0]
[null,null,null,0,null,null,null,null,"$dollars",null,null,null,0]
[null,null,null,0,null,null,null,null,"$dollars"]
[null,null,null,0,null,null,null,null,"$dollars"]
[null,null,null,0,null,null,null,null,"$dollars"]
[null,null,null,0,null,null,null,null,"$dollars"]
[null,null,null,0,null,null,null,null,"$dollars"]
[null,null,null,0,null,null,null,null,"$dollars"]
[null,null,null,0,null,null,null,0,"$dollars"]
[null,null,null,0,null,null,null,0,"$dollars"]
[null,null,null,0,null,null,null,0,"$dollars"]
[]
[]
[null,"e","Linked Input - Gross Meter Population (Year End), by meter type"]
[null,null,null,null,null,null,null,null,null,"Number of meters in year"]
[null,null,null,null,null,null,null,{"$f":"H48","v":"Meter Type"},"Units",{"$f":"LEFT(K68,4)-1&\"-\"&RIGHT(K68,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K68,4)+1&\"-\"&RIGHT(K68,2)+1","v":"2027-28"},{"$f":"LEFT(L68,4)+1&\"-\"&RIGHT(L68,2)+1","v":"2028-29"},{"$f":"LEFT(M68,4)+1&\"-\"&RIGHT(M68,2)+1","v":"2029-30"},{"$f":"LEFT(N68,4)+1&\"-\"&RIGHT(N68,2)+1","v":"2030-31"},null,"Link from Metering - ACS Model"]
[null,null,null,null,null,null,null,"Single phase","No.",307426.10633907933,306336.5200013335,304606.68248900841,302845.9294801224,301054.28927049314,299231.71914258366]
[null,null,null,null,null,null,null,"Single Phase, Two Element","No.",20550.731316981815,20182.627690922232,19807.80108453584,19426.275611592253,19038.057403317824,18643.137203542923]
[null,null,null,null,null,null,null,"Three Phase DC","No.",64521.325093293177,72547.534242156238,81340.683832946466,90290.983782656098,99398.29025733743,108662.82039975141]
[null,null,null,null,null,null,null,"Three Phase CT","No.",2673.679981521087,2854.7369461216467,3040.6623626821738,3229.9106211485559,3422.478680245722,3618.3711313158146]
[null,null,null,null,null,null,null,0,"No."]
[null,null,null,null,null,null,null,null,"No."]
[null,null,null,null,null,null,null,{"$f":"H55","v":0},"No."]
[null,null,null,null,null,null,null,0,"No."]
[null,null,null,null,null,null,null,0,"No."]
[null,null,null,null,null,null,null,0,"No."]
[null,null,null,null,null,null,null,0,"No."]
[null,null,null,null,null,null,null,0,"No."]
[null,null,null,null,null,null,null,0,"No.",0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"No.",0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"No.",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Total","No.",{"$f":"SUM(J69:J83)","v":395171.84273087542},401921.41888053366,408795.82976917288,415793.09949551924,422913.11561139411,430156.04787719384]
[]
[]
[null,{"$f":"LEFT(B42,1)+1&\". INPUT | Admin and handling\"","v":"6. INPUT | Admin and handling"}]
[]
[null,"a","Inputs - Admin Hourly Rate"]
[null,null,null,"Admin Fees","Units",null,"Rate"]
[null,null,null,"Hourly Rate","$dollars/hr (Real 26)",null,73.101987335475528]
[]
[]
[null,"b","Inputs - Admin & Handling Costs (Execution costs)"]
[null,null,null,"Admin Process Description",null,null,"Amount\n ($Fixed or Hours)","Calculated or Entered","Proportion required",null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K95,4)+1&\"-\"&RIGHT(K95,2)+1","v":"2027-28"},{"$f":"LEFT(L95,4)+1&\"-\"&RIGHT(L95,2)+1","v":"2028-29"},{"$f":"LEFT(M95,4)+1&\"-\"&RIGHT(M95,2)+1","v":"2029-30"},{"$f":"LEFT(N95,4)+1&\"-\"&RIGHT(N95,2)+1","v":"2030-31"}]
[null,null,null,"Validate B2B and paperwork",null,null,8.3333333333333329E-2,"Entered",1,null,{"$f":"$G$91*$G96*$I96*'Inputs | General'!H$27*'Inputs | General'!H$33","v":6.2785557497341191},{"$f":"$G$91*$G96*$I96*'Inputs | General'!I$27*'Inputs | General'!I$33","v":6.4673635376845899},{"$f":"$G$91*$G96*$I96*'Inputs | General'!J$27*'Inputs | General'!J$33","v":6.6692922719456087},{"$f":"$G$91*$G96*$I96*'Inputs | General'!K$27*'Inputs | General'!K$33","v":6.8855597208860004},{"$f":"$G$91*$G96*$I96*'Inputs | General'!L$27*'Inputs | General'!L$33","v":7.1056737949865569}]
[null,null,null,"Write off meter from AMI SAP",null,null,8.3333333333333329E-2,"Entered",1,null,{"$f":"$G$91*$G97*$I97*'Inputs | General'!H$27*'Inputs | General'!H$33","v":6.2785557497341191},{"$f":"$G$91*$G97*$I97*'Inputs | General'!I$27*'Inputs | General'!I$33","v":6.4673635376845899},{"$f":"$G$91*$G97*$I97*'Inputs | General'!J$27*'Inputs | General'!J$33","v":6.6692922719456087},{"$f":"$G$91*$G97*$I97*'Inputs | General'!K$27*'Inputs | General'!K$33","v":6.8855597208860004},{"$f":"$G$91*$G97*$I97*'Inputs | General'!L$27*'Inputs | General'!L$33","v":7.1056737949865569}]
[null,null,null,"Update new meter detail in ERP SAP",null,null,8.3333333333333329E-2,"Entered",1,null,{"$f":"$G$91*$G98*$I98*'Inputs | General'!H$27*'Inputs | General'!H$33","v":6.2785557497341191},{"$f":"$G$91*$G98*$I98*'Inputs | General'!I$27*'Inputs | General'!I$33","v":6.4673635376845899},{"$f":"$G$91*$G98*$I98*'Inputs | General'!J$27*'Inputs | General'!J$33","v":6.6692922719456087},{"$f":"$G$91*$G98*$I98*'Inputs | General'!K$27*'Inputs | General'!K$33","v":6.8855597208860004},{"$f":"$G$91*$G98*$I98*'Inputs | General'!L$27*'Inputs | General'!L$33","v":7.1056737949865569}]
[null,null,null,"SAP ERP internal Service Order creation and close out",null,null,8.3333333333333329E-2,"Entered",1,null,{"$f":"$G$91*$G99*$I99*'Inputs | General'!H$27*'Inputs | General'!H$33","v":6.2785557497341191},{"$f":"$G$91*$G99*$I99*'Inputs | General'!I$27*'Inputs | General'!I$33","v":6.4673635376845899},{"$f":"$G$91*$G99*$I99*'Inputs | General'!J$27*'Inputs | General'!J$33","v":6.6692922719456087},{"$f":"$G$91*$G99*$I99*'Inputs | General'!K$27*'Inputs | General'!K$33","v":6.8855597208860004},{"$f":"$G$91*$G99*$I99*'Inputs | General'!L$27*'Inputs | General'!L$33","v":7.1056737949865569}]
[null,null,null,"Manage system exceptions, errors and reporting",null,null,0.25,"Entered",0.2,null,{"$f":"$G$91*$G100*$I100*'Inputs | General'!H$27*'Inputs | General'!H$33","v":3.7671334498404723},{"$f":"$G$91*$G100*$I100*'Inputs | General'!I$27*'Inputs | General'!I$33","v":3.8804181226107541},{"$f":"$G$91*$G100*$I100*'Inputs | General'!J$27*'Inputs | General'!J$33","v":4.0015753631673654},{"$f":"$G$91*$G100*$I100*'Inputs | General'!K$27*'Inputs | General'!K$33","v":4.131335832531601},{"$f":"$G$91*$G100*$I100*'Inputs | General'!L$27*'Inputs | General'!L$33","v":4.2634042769919347}]
[null,null,null,"Manage phone calls and inquiries",null,null,0.16666666666666666,"Entered",0.2,null,{"$f":"$G$91*$G101*$I101*'Inputs | General'!H$27*'Inputs | General'!H$33","v":2.5114222998936477},{"$f":"$G$91*$G101*$I101*'Inputs | General'!I$27*'Inputs | General'!I$33","v":2.5869454150738358},{"$f":"$G$91*$G101*$I101*'Inputs | General'!J$27*'Inputs | General'!J$33","v":2.6677169087782433},{"$f":"$G$91*$G101*$I101*'Inputs | General'!K$27*'Inputs | General'!K$33","v":2.7542238883544004},{"$f":"$G$91*$G101*$I101*'Inputs | General'!L$27*'Inputs | General'!L$33","v":2.8422695179946231}]
[null,null,null,"Relays (Equipment and installation cost)",null,null,null,"Entered",null,null,12.607835605882142,12.715469329424197,12.826080240774324,12.939999243227204,13.054113050882316]
[null,null,null,"Access Points (Equipment and installation cost)",null,null,null,"Entered",null,null,4.8617163306198909,6.3507714623191553,7.6434349131683561,8.7352214250258218,9.9062243883479137]
[null,null,null,"Decommission and meter disposal cost by Vendor",null,null,null,"Entered",null,null,27.264026249999993,27.945626906249991,28.644267578906241,29.360374268378891,30.094383625088362]
[]
[]
[null,"c","Admin & Handling Cost Calculation (Autofilled)"]
[null,null,null,"Admin Process Description",null,null,"Amount (Fixed or Hours)","Calculated or Entered","Proportion required",null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K108,4)+1&\"-\"&RIGHT(K108,2)+1","v":"2027-28"},{"$f":"LEFT(L108,4)+1&\"-\"&RIGHT(L108,2)+1","v":"2028-29"},{"$f":"LEFT(M108,4)+1&\"-\"&RIGHT(M108,2)+1","v":"2029-30"},{"$f":"LEFT(N108,4)+1&\"-\"&RIGHT(N108,2)+1","v":"2030-31"}]
[null,null,null,{"$f":"D96","v":"Validate B2B and paperwork"},null,null,{"$f":"G96","v":8.3333333333333329E-2},"Entered",1,null,{"$f":"IF($H109=\"Calc-Fixed\",$I109*$G109,IF($H109=\"Calc-Hourly\",$G$91*$G109*$I109,IF($H109=\"Entered\",K96,0)))","v":6.2785557497341191},{"$f":"IF($H109=\"Calc-Fixed\",$I109*$G109,IF($H109=\"Calc-Hourly\",$G$91*$G109*$I109,IF($H109=\"Entered\",L96,0)))","v":6.4673635376845899},6.6692922719456087,6.8855597208860004,7.1056737949865569]
[null,null,null,"Write off meter from AMI SAP",null,null,8.3333333333333329E-2,"Entered",1,null,6.2785557497341191,6.4673635376845899,6.6692922719456087,6.8855597208860004,7.1056737949865569]
[null,null,null,"Update new meter detail in ERP SAP",null,null,8.3333333333333329E-2,"Entered",1,null,6.2785557497341191,6.4673635376845899,6.6692922719456087,6.8855597208860004,7.1056737949865569]
[null,null,null,"SAP ERP internal Service Order creation and close out",null,null,8.3333333333333329E-2,"Entered",1,null,6.2785557497341191,6.4673635376845899,6.6692922719456087,6.8855597208860004,7.1056737949865569]
[null,null,null,"Manage system exceptions, errors and reporting",null,null,0.25,"Entered",0.2,null,3.7671334498404723,3.8804181226107541,4.0015753631673654,4.131335832531601,4.2634042769919347]
[null,null,null,"Manage phone calls and inquiries",null,null,0.16666666666666666,"Entered",0.2,null,2.5114222998936477,2.5869454150738358,2.6677169087782433,2.7542238883544004,2.8422695179946231]
[null,null,null,"Relays (Equipment and installation cost)",null,null,0,"Entered",0,null,12.607835605882142,12.715469329424197,12.826080240774324,12.939999243227204,13.054113050882316]
[null,null,null,"Access Points (Equipment and installation cost)",null,null,{"$f":"G103","v":0},"Entered",0,null,{"$f":"IF($H116=\"Calc-Fixed\",$I116*$G116,IF($H116=\"Calc-Hourly\",$G$91*$G116*$I116,IF($H116=\"Entered\",K103,0)))","v":4.8617163306198909},6.3507714623191553,7.6434349131683561,8.7352214250258218,9.9062243883479137]
[null,null,null,"Decommission and meter disposal cost by Vendor",null,null,0,"Entered",0,null,27.264026249999993,27.945626906249991,28.644267578906241,29.360374268378891,30.094383625088362]
[null,null,null,0,null,null,0,0,0,null,0,0,0,0,0]
[null,null,null,"TOTAL ADMIN and Handling",null,null,null,null,null,null,{"$f":"SUM(K109:K118)","v":76.126356935172623},{"$f":"SUM(L109:L118)","v":79.348685386416292},{"$f":"SUM(M109:M118)","v":82.460244092576971},{"$f":"SUM(N109:N118)","v":85.463393541061919},{"$f":"SUM(O109:O118)","v":88.583090039251374}]
[]
[]
[null,{"$f":"LEFT('Input | Exit Fees'!B87,1)+1&\". Linked Input - TAB\"","v":"7. Linked Input - TAB"},null,null,null,null,null,null,null,{"$f":"IF('Inputs | General'!$G$16=\"Price Cap\",\"NOT USED\",\"\")","v":""}]
[]
[null,"Linked Input - TAB Meters",null,null,null,null,"Base Year","Regulatory Period"]
[null,null,null,null,"Units",null,{"$f":"LEFT(H125,4)-1&\"-\"&RIGHT(H125,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H125,4)+1&\"-\"&RIGHT(H125,2)+1","v":"2027-28"},{"$f":"LEFT(I125,4)+1&\"-\"&RIGHT(I125,2)+1","v":"2028-29"},{"$f":"LEFT(J125,4)+1&\"-\"&RIGHT(J125,2)+1","v":"2029-30"},{"$f":"LEFT(K125,4)+1&\"-\"&RIGHT(K125,2)+1","v":"2030-31"},{"$f":"LEFT(L125,4)+1&\"-\"&RIGHT(L125,2)+1","v":"2031-32"}]
[null,null,"Opening TAB",null,"$m",null,21.153720333663401,{"$f":"G126+G127-G128","v":26.686533885868833},28.76705990305382,36.168620916194165,47.491708845639508,60.712947187016923,78.314239040329653,"Opening tax balance of METERS row in PTRM inputs sheet of PTRM (nominal)"]
[null,null,"Gross capital expenditure",null,"$m",null,9.1305643211424883,6.7191490574125439,12.620751319989012,17.832316835709165,21.398286875382539,25.696351478248314,null,"Gross capex from METERS row in PTRM input sheet of PTRM (nominal)"]
[null,null,"Tax depreciation",null,"$m",null,3.597750768937054,4.6386230402275554,5.2191903068486649,6.5092289062638207,8.1770485340051202,8.0950596249355904,null,"Tax Depreciation from METERS row in ASSETS sheet of PTRM (nominal)"]
[]
[]
[null,"Linked Input - TAB Comms & IT & Other"]
[null,null,null,null,"Units",null,{"$f":"LEFT(H132,4)-1&\"-\"&RIGHT(H132,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H132,4)+1&\"-\"&RIGHT(H132,2)+1","v":"2027-28"},{"$f":"LEFT(I132,4)+1&\"-\"&RIGHT(I132,2)+1","v":"2028-29"},{"$f":"LEFT(J132,4)+1&\"-\"&RIGHT(J132,2)+1","v":"2029-30"},{"$f":"LEFT(K132,4)+1&\"-\"&RIGHT(K132,2)+1","v":"2030-31"},{"$f":"LEFT(L132,4)+1&\"-\"&RIGHT(L132,2)+1","v":"2031-32"}]
[null,null,"Opening RAB",null,"$m",null,1.782483167765782,{"$f":"G133+G134-G135","v":2.4883553838139996},9.194891182292551,12.531021058557357,11.335891256595911,12.405097671644896,10.318557331824948,"Opening tax balance of COMMS & IT & Inhouse Software & ERC rows from PTRM INPUTS sheet of PTRM (nominal)"]
[null,null,"Gross capital expenditure less disposals",null,"$m",null,1.7703174235782735,8.3949520554477584,6.9553777276218387,4.0341975234966716,6.5235464342834053,3.8404264773944439,null,"Gross capex from COMMS & IT & Inhouse Software & ERC rows in PTRM input sheet of PTRM (nominal)"]
[null,null,"Tax depreciation",null,"$m",null,1.0644452075300557,1.6884162569692078,3.6192478513570308,5.2293273254581178,5.4543400192344214,5.9269668172143923,null,"Tax Depreciation from COMMS & IT & Inhouse Software & ERC rows in ASSETS sheet of PTRM (nominal)"]
[]
[]
[null,null,null,null,"Units",null,{"$f":"LEFT(H138,4)-1&\"-\"&RIGHT(H138,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(H138,4)+1&\"-\"&RIGHT(H138,2)+1","v":"2027-28"},{"$f":"LEFT(I138,4)+1&\"-\"&RIGHT(I138,2)+1","v":"2028-29"},{"$f":"LEFT(J138,4)+1&\"-\"&RIGHT(J138,2)+1","v":"2029-30"},{"$f":"LEFT(K138,4)+1&\"-\"&RIGHT(K138,2)+1","v":"2030-31"},{"$f":"LEFT(L138,4)+1&\"-\"&RIGHT(L138,2)+1","v":"2031-32"}]
[null,"TOTAL Opening TAB",null,null,"$m",null,{"$f":"G126+G133","v":22.936203501429183},29.174889269682833,37.961951085346371,48.699641974751522,58.827600102235422,73.118044858661818,88.632796372154601]

{"sheet":"Calc | Exit Fees","index":8,"n_rows":286,"n_cols":15,"rows_kept":286,"cut":false,"hidden":false,"merged":[[115,6,115,10],[112,1,112,7],[0,13,0,14],[4,1,4,7],[74,10,74,14],[114,6,114,10],[89,10,89,14],[58,10,58,14],[106,10,106,14],[102,1,102,7],[28,10,28,14],[43,10,43,14],[9,10,9,14],[179,1,179,7],[224,6,224,10],[183,10,183,14],[198,10,198,14],[211,1,211,7],[215,10,215,14],[221,1,221,7],[223,6,223,10]]}
[null,{"$f":"'Title Page'!B8&\" v\"&'Title Page'!$C$10","v":"JEN 2027-31 - ACS Standardised Metering Pricing Model  v1.02"},null,null,null,null,null,null,null,null,null,null,"DNSP:",{"$f":"IF('Inputs | General'!$G$16=\"Price Cap\",\"NOT USED\",NSP)","v":"JEN - ACS"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Calc | Exit Fees"},null,null,null,null,null,"Key:","Input","External Link","Internal Link","Jemena modification"]
[]
[]
[null,"CALCULATION | Meters"]
[]
[null,"Calculation of Allocated Meters RAB by Designated Exit Fee"]
[]
[]
[null,null,null,null,"Average number of meters (Year, Year-1)",null,null,null,null,null,"Average number of meters (Year, Year-1)"]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H68","v":"Meter Type"},{"$f":"'Input | Exit Fees'!I68","v":"Units"},"Designated Exit Fee",null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K11,4)+1&\"-\"&RIGHT(K11,2)+1","v":"2027-28"},{"$f":"LEFT(L11,4)+1&\"-\"&RIGHT(L11,2)+1","v":"2028-29"},{"$f":"LEFT(M11,4)+1&\"-\"&RIGHT(M11,2)+1","v":"2029-30"},{"$f":"LEFT(N11,4)+1&\"-\"&RIGHT(N11,2)+1","v":"2030-31"}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H69","v":"Single phase"},"No.",{"$f":"'Input | Exit Fees'!D49","v":"Single phase"},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J69:K69),0)","v":306881.31317020638},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K69:L69),0)","v":305471.60124517092},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L69:M69),0)","v":303726.30598456541},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M69:N69),0)","v":301950.1093753078},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N69:O69),0)","v":300143.00420653843}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H70","v":"Single Phase, Two Element"},"No.",{"$f":"'Input | Exit Fees'!D50","v":"Single Phase, Two Element"},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J70:K70),0)","v":20366.679503952022},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K70:L70),0)","v":19995.214387729036},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L70:M70),0)","v":19617.038348064045},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M70:N70),0)","v":19232.16650745504},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N70:O70),0)","v":18840.597303430375}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H71","v":"Three Phase DC"},"No.",{"$f":"'Input | Exit Fees'!D51","v":"Three Phase DC"},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J71:K71),0)","v":68534.429667724704},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K71:L71),0)","v":76944.10903755136},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L71:M71),0)","v":85815.833807801275},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M71:N71),0)","v":94844.637019996764},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N71:O71),0)","v":104030.55532854442}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H72","v":"Three Phase CT"},"No.",{"$f":"'Input | Exit Fees'!D52","v":"Three Phase CT"},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J72:K72),0)","v":2764.2084638213669},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K72:L72),0)","v":2947.6996544019103},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L72:M72),0)","v":3135.2864919153649},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M72:N72),0)","v":3326.194650697139},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N72:O72),0)","v":3520.4249057807683}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H73","v":0},"No.",{"$f":"'Input | Exit Fees'!D53","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J73:K73),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K73:L73),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L73:M73),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M73:N73),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N73:O73),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H74","v":0},"No.",{"$f":"'Input | Exit Fees'!D54","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J74:K74),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K74:L74),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L74:M74),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M74:N74),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N74:O74),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H75","v":0},"No.",{"$f":"'Input | Exit Fees'!D55","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J75:K75),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K75:L75),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L75:M75),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M75:N75),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N75:O75),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H76","v":0},"No.",{"$f":"'Input | Exit Fees'!D56","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J76:K76),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K76:L76),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L76:M76),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M76:N76),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N76:O76),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H77","v":0},"No.",{"$f":"'Input | Exit Fees'!D57","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J77:K77),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K77:L77),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L77:M77),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M77:N77),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N77:O77),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H78","v":0},"No.",{"$f":"'Input | Exit Fees'!D58","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J78:K78),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K78:L78),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L78:M78),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M78:N78),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N78:O78),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H79","v":0},"No.",{"$f":"'Input | Exit Fees'!D59","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J79:K79),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K79:L79),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L79:M79),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M79:N79),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N79:O79),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H80","v":0},"No.",{"$f":"'Input | Exit Fees'!D60","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J80:K80),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K80:L80),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L80:M80),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M80:N80),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N80:O80),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H81","v":0},"No.",{"$f":"'Input | Exit Fees'!D61","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J81:K81),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K81:L81),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L81:M81),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M81:N81),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N81:O81),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H82","v":0},"No.",{"$f":"'Input | Exit Fees'!D62","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J82:K82),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K82:L82),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L82:M82),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M82:N82),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N82:O82),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H83","v":0},"No.",{"$f":"'Input | Exit Fees'!D63","v":0},null,null,{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!J83:K83),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!K83:L83),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!L83:M83),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!M83:N83),0)","v":0},{"$f":"IFERROR(AVERAGE('Input | Exit Fees'!N83:O83),0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!H84","v":"Total"},"No.",null,null,null,{"$f":"SUM(K12:K26)","v":398546.63080570451},{"$f":"SUM(L12:L26)","v":405358.62432485324},{"$f":"SUM(M12:M26)","v":412294.46463234606},{"$f":"SUM(N12:N26)","v":419353.10755345674},{"$f":"SUM(O12:O26)","v":426534.58174429397}]
[]
[null,null,null,null,"Volume of meters",null,null,null,null,"End Year Vol","Regulatory period"]
[null,null,null,null,null,"Exit Fee","Units",null,null,{"$f":"LEFT(K30,4)-1&\"-\"&RIGHT(K30,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K30,4)+1&\"-\"&RIGHT(K30,2)+1","v":"2027-28"},{"$f":"LEFT(L30,4)+1&\"-\"&RIGHT(L30,2)+1","v":"2028-29"},{"$f":"LEFT(M30,4)+1&\"-\"&RIGHT(M30,2)+1","v":"2029-30"},{"$f":"LEFT(N30,4)+1&\"-\"&RIGHT(N30,2)+1","v":"2030-31"}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D29","v":"Single Phase"},"No.",null,null,{"$f":"IF($F31=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F31)/1))","v":307426.10633907933},{"$f":"IF($F31=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F31)/1))","v":306881.31317020638},{"$f":"IF($F31=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F31)/1))","v":305471.60124517092},{"$f":"IF($F31=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F31)/1))","v":303726.30598456541},{"$f":"IF($F31=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F31)/1))","v":301950.1093753078},{"$f":"IF($F31=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F31)/1))","v":300143.00420653843}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D30","v":"Single Phase, Two Element"},"No.",null,null,{"$f":"IF($F32=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F32)/1))","v":20550.731316981815},{"$f":"IF($F32=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F32)/1))","v":20366.679503952022},{"$f":"IF($F32=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F32)/1))","v":19995.214387729036},{"$f":"IF($F32=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F32)/1))","v":19617.038348064045},{"$f":"IF($F32=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F32)/1))","v":19232.16650745504},{"$f":"IF($F32=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F32)/1))","v":18840.597303430375}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D31","v":"Three Phase DC"},"No.",null,null,{"$f":"IF($F33=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F33)/1))","v":64521.325093293177},{"$f":"IF($F33=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F33)/1))","v":68534.429667724704},{"$f":"IF($F33=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F33)/1))","v":76944.10903755136},{"$f":"IF($F33=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F33)/1))","v":85815.833807801275},{"$f":"IF($F33=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F33)/1))","v":94844.637019996764},{"$f":"IF($F33=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F33)/1))","v":104030.55532854442}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D32","v":"Three Phase CT"},"No.",null,null,{"$f":"IF($F34=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F34)/1))","v":2673.679981521087},{"$f":"IF($F34=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F34)/1))","v":2764.2084638213669},{"$f":"IF($F34=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F34)/1))","v":2947.6996544019103},{"$f":"IF($F34=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F34)/1))","v":3135.2864919153649},{"$f":"IF($F34=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F34)/1))","v":3326.194650697139},{"$f":"IF($F34=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F34)/1))","v":3520.4249057807683}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D33","v":0},"No.",null,null,{"$f":"IF($F35=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F35)/1))","v":0},{"$f":"IF($F35=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F35)/1))","v":0},{"$f":"IF($F35=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F35)/1))","v":0},{"$f":"IF($F35=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F35)/1))","v":0},{"$f":"IF($F35=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F35)/1))","v":0},{"$f":"IF($F35=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F35)/1))","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D34","v":0},"No.",null,null,{"$f":"IF($F36=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F36)/1))","v":0},{"$f":"IF($F36=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F36)/1))","v":0},{"$f":"IF($F36=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F36)/1))","v":0},{"$f":"IF($F36=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F36)/1))","v":0},{"$f":"IF($F36=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F36)/1))","v":0},{"$f":"IF($F36=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F36)/1))","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D35","v":0},"No.",null,null,{"$f":"IF($F37=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F37)/1))","v":0},{"$f":"IF($F37=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F37)/1))","v":0},{"$f":"IF($F37=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F37)/1))","v":0},{"$f":"IF($F37=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F37)/1))","v":0},{"$f":"IF($F37=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F37)/1))","v":0},{"$f":"IF($F37=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F37)/1))","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D36","v":0},"No.",null,null,{"$f":"IF($F38=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F38)/1))","v":0},{"$f":"IF($F38=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F38)/1))","v":0},{"$f":"IF($F38=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F38)/1))","v":0},{"$f":"IF($F38=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F38)/1))","v":0},{"$f":"IF($F38=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F38)/1))","v":0},{"$f":"IF($F38=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F38)/1))","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D37","v":0},"No.",null,null,{"$f":"IF($F39=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F39)/1))","v":0},{"$f":"IF($F39=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F39)/1))","v":0},{"$f":"IF($F39=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F39)/1))","v":0},{"$f":"IF($F39=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F39)/1))","v":0},{"$f":"IF($F39=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F39)/1))","v":0},{"$f":"IF($F39=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F39)/1))","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D38","v":0},"No.",null,null,{"$f":"IF($F40=0,0,SUMPRODUCT('Input | Exit Fees'!$J$69:$J$83,($H$12:$H$26=$F40)/1))","v":0},{"$f":"IF($F40=0,0,SUMPRODUCT(K$12:K$26,($H$12:$H$26=$F40)/1))","v":0},{"$f":"IF($F40=0,0,SUMPRODUCT(L$12:L$26,($H$12:$H$26=$F40)/1))","v":0},{"$f":"IF($F40=0,0,SUMPRODUCT(M$12:M$26,($H$12:$H$26=$F40)/1))","v":0},{"$f":"IF($F40=0,0,SUMPRODUCT(N$12:N$26,($H$12:$H$26=$F40)/1))","v":0},{"$f":"IF($F40=0,0,SUMPRODUCT(O$12:O$26,($H$12:$H$26=$F40)/1))","v":0}]
[null,null,null,null,null,"Total","No.",null,null,{"$f":"SUM(J31:J40)","v":395171.84273087542},398546.63080570451,405358.62432485324,412294.46463234606,419353.10755345674,426534.58174429397]
[]
[]
[null,null,null,null,"Cost-Weighted Volume of Meters",null,null,null,null,null,"Regulatory period"]
[null,null,null,null,null,"Exit Fee","Units",null,null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K45,4)+1&\"-\"&RIGHT(K45,2)+1","v":"2027-28"},{"$f":"LEFT(L45,4)+1&\"-\"&RIGHT(L45,2)+1","v":"2028-29"},{"$f":"LEFT(M45,4)+1&\"-\"&RIGHT(M45,2)+1","v":"2029-30"},{"$f":"LEFT(N45,4)+1&\"-\"&RIGHT(N45,2)+1","v":"2030-31"}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D29","v":"Single Phase"},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F46)/1)","v":68804368.272878066},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F46)/1)","v":68488303.611114159},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F46)/1)","v":68096999.440081075},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F46)/1)","v":67698767.027797908},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F46)/1)","v":67293604.757552832}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D30","v":"Single Phase, Two Element"},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F47)/1)","v":5323035.3551529003},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F47)/1)","v":5225949.2323768614},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F47)/1)","v":5127109.1426500194},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F47)/1)","v":5026519.0383884497},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F47)/1)","v":4924178.5112245632}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D31","v":"Three Phase DC"},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F48)/1)","v":26521841.952204246},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F48)/1)","v":29776267.329297487},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F48)/1)","v":33209497.653687745},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F48)/1)","v":36703515.083647817},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F48)/1)","v":40258333.80390767}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D32","v":"Three Phase CT"},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F49)/1)","v":1390231.0047943182},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F49)/1)","v":1482516.0641848966},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F49)/1)","v":1576860.9882439135},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F49)/1)","v":1672876.337621619},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F49)/1)","v":1770562.5021133795}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D33","v":0},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F50)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F50)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F50)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F50)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F50)/1)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D34","v":0},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F51)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F51)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F51)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F51)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F51)/1)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D35","v":0},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F52)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F52)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F52)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F52)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F52)/1)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D36","v":0},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F53)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F53)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F53)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F53)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F53)/1)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D37","v":0},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F54)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F54)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F54)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F54)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F54)/1)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D38","v":0},"$dollars",null,null,null,{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,K$12:K$26,($H$12:$H$26=$F55)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,L$12:L$26,($H$12:$H$26=$F55)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,M$12:M$26,($H$12:$H$26=$F55)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,N$12:N$26,($H$12:$H$26=$F55)/1)","v":0},{"$f":"SUMPRODUCT('Input | Exit Fees'!$M$49:$M$63,O$12:O$26,($H$12:$H$26=$F55)/1)","v":0}]
[null,null,null,null,null,"Total","$dollars",null,null,null,{"$f":"SUM(K46:K55)","v":102039476.58502953},{"$f":"SUM(L46:L55)","v":104973036.2369734},{"$f":"SUM(M46:M55)","v":108010467.22466275},{"$f":"SUM(N46:N55)","v":111101677.48745579},{"$f":"SUM(O46:O55)","v":114246679.57479843}]
[]
[]
[null,null,null,null,"Proportionate Volume-Weighted Costs",null,null,null,null,null,"Regulatory period"]
[null,null,null,null,null,"Exit Fee","Units",null,null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K60,4)+1&\"-\"&RIGHT(K60,2)+1","v":"2027-28"},{"$f":"LEFT(L60,4)+1&\"-\"&RIGHT(L60,2)+1","v":"2028-29"},{"$f":"LEFT(M60,4)+1&\"-\"&RIGHT(M60,2)+1","v":"2029-30"},{"$f":"LEFT(N60,4)+1&\"-\"&RIGHT(N60,2)+1","v":"2030-31"}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D29","v":"Single Phase"},"%",null,null,null,{"$f":"K46/K$56","v":0.67429166216413672},0.65243710257655041,0.63046666855387912,0.60934063786248061,0.58902022367744211]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D30","v":"Single Phase, Two Element"},"%",null,null,null,5.2166431397922874E-2,4.9783729419614398E-2,4.7468632201965996E-2,4.5242512553025867E-2,4.3101283376911229E-2]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D31","v":"Three Phase DC"},"%",null,null,null,0.25991746370928892,0.28365634068236795,0.30746554946949439,0.3303596841532111,0.35238077774987009]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D32","v":"Three Phase CT"},"%",null,null,null,1.3624442728651575E-2,1.4122827321467222E-2,1.4599149774660527E-2,1.5057165431282523E-2,1.5497715195776651E-2]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D33","v":0},"%",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D34","v":0},"%",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D35","v":0},"%",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D36","v":0},"%",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D37","v":0},"%",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D38","v":0},"%",null,null,null,0,0,0,0,0]
[null,null,null,null,null,"Total","%",null,null,null,{"$f":"SUM(K61:K70)","v":1},{"$f":"SUM(L61:L70)","v":0.99999999999999989},{"$f":"SUM(M61:M70)","v":1},{"$f":"SUM(N61:N70)","v":1.0000000000000002},{"$f":"SUM(O61:O70)","v":1}]
[{"$f":"PRODUCT(J72:O72)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"(K71=1)/1","v":1},{"$f":"(L71=1)/1","v":1},{"$f":"(M71=1)/1","v":1},{"$f":"(N71=1)/1","v":1},{"$f":"(O71=1)/1","v":1}]
[]
[]
[null,null,null,null,"Allocated Meter RAB by Designated Exit Fee",null,null,null,null,null,"Regulatory period"]
[null,null,null,null,null,"Exit Fee","Units",null,null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K76,4)+1&\"-\"&RIGHT(K76,2)+1","v":"2027-28"},{"$f":"LEFT(L76,4)+1&\"-\"&RIGHT(L76,2)+1","v":"2028-29"},{"$f":"LEFT(M76,4)+1&\"-\"&RIGHT(M76,2)+1","v":"2029-30"},{"$f":"LEFT(N76,4)+1&\"-\"&RIGHT(N76,2)+1","v":"2030-31"}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D29","v":"Single Phase"},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K61","v":28.810008873933349},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L61","v":31.392183162747965},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M61","v":36.87238069338791},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N61","v":44.096993470536916},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O61","v":52.460694790693864}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D30","v":"Single Phase, Two Element"},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K62","v":2.2288802247264807},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L62","v":2.395357263241868},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M62","v":2.7761681383727663},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N62","v":3.2741272396339371},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O62","v":3.838787161171529}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D31","v":"Three Phase DC"},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K63","v":11.105319635603134},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L63","v":13.648199599333726},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M63","v":17.981897149527171},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N63","v":23.907594422285264},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O63","v":31.38455979699366}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D32","v":"Three Phase CT"},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K64","v":0.58212245225612902},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L64","v":0.6795235591301193},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M64","v":0.85382056679665397},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N64","v":1.0896626360540052},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O64","v":1.3802937049644699}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D33","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K65","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L65","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M65","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N65","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O65","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D34","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K66","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L66","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M66","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N66","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O66","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D35","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K67","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L67","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M67","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N67","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O67","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D36","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K68","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L68","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M68","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N68","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O68","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D37","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K69","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L69","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M69","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N69","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O69","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D38","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$9:I$9)*'Calc | Exit Fees'!K70","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$9:J$9)*'Calc | Exit Fees'!L70","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$9:K$9)*'Calc | Exit Fees'!M70","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$9:L$9)*'Calc | Exit Fees'!N70","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$9:M$9)*'Calc | Exit Fees'!O70","v":0}]
[null,null,null,null,null,"Total","$m",null,null,null,{"$f":"SUM(K77:K86)","v":42.72633118651909},{"$f":"SUM(L77:L86)","v":48.115263584453672},{"$f":"SUM(M77:M86)","v":58.484266548084506},{"$f":"SUM(N77:N86)","v":72.368377768510115},{"$f":"SUM(O77:O86)","v":89.064335453823531}]
[{"$f":"PRODUCT(J88:O88)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"(ROUND(K87,6)=ROUND(AVERAGE('Input | Exit Fees'!H$9:I$9),6))/1","v":1},{"$f":"(ROUND(L87,6)=ROUND(AVERAGE('Input | Exit Fees'!I$9:J$9),6))/1","v":1},{"$f":"(ROUND(M87,6)=ROUND(AVERAGE('Input | Exit Fees'!J$9:K$9),6))/1","v":1},{"$f":"(ROUND(N87,6)=ROUND(AVERAGE('Input | Exit Fees'!K$9:L$9),6))/1","v":1},{"$f":"(ROUND(O87,6)=ROUND(AVERAGE('Input | Exit Fees'!L$9:M$9),6))/1","v":1}]
[]
[null,null,null,null,"Allocated Meter RAB by Designated Exit Fee Per Meter",null,null,null,null,null,"Regulatory period"]
[null,null,null,null,null,"Exit Fee","Units",null,null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K91,4)+1&\"-\"&RIGHT(K91,2)+1","v":"2027-28"},{"$f":"LEFT(L91,4)+1&\"-\"&RIGHT(L91,2)+1","v":"2028-29"},{"$f":"LEFT(M91,4)+1&\"-\"&RIGHT(M91,2)+1","v":"2029-30"},{"$f":"LEFT(N91,4)+1&\"-\"&RIGHT(N91,2)+1","v":"2030-31"}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D29","v":"Single Phase"},"$dollars",null,null,null,{"$f":"IFERROR(K77*10^6/K31,0)","v":93.879971303284862},{"$f":"IFERROR(L77*10^6/L31,0)","v":102.76629000792992},121.4000235305982,146.04066069645538,174.78566568419467]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D30","v":"Single Phase, Two Element"},"$dollars",null,null,null,109.43758526243717,119.7965281488498,141.51820927886087,170.24224693379057,203.75082060018275]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D31","v":"Three Phase DC"},"$dollars",null,null,null,162.04000951704165,177.37809651773259,209.5405515700121,252.07112572158039,301.68597771949231]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D32","v":"Three Phase CT"},"$dollars",null,null,null,210.59281883949396,230.52672890718745,272.32617146736408,327.60038136241434,392.08156455714686]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D33","v":0},"$dollars",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D34","v":0},"$dollars",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D35","v":0},"$dollars",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D36","v":0},"$dollars",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D37","v":0},"$dollars",null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D38","v":0},"$dollars",null,null,null,0,0,0,0,0]
[]
[null,"Calculations | Comms & IT & Other"]
[]
[null,null,"Calculation of Allocated Comms & IT RAB by Designated Exit Fee"]
[]
[null,null,null,null,null,null,null,null,null,null,"Regulatory period"]
[null,null,null,null,null,"Exit Fee Component","Units",null,null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K108,4)+1&\"-\"&RIGHT(K108,2)+1","v":"2027-28"},{"$f":"LEFT(L108,4)+1&\"-\"&RIGHT(L108,2)+1","v":"2028-29"},{"$f":"LEFT(M108,4)+1&\"-\"&RIGHT(M108,2)+1","v":"2029-30"},{"$f":"LEFT(N108,4)+1&\"-\"&RIGHT(N108,2)+1","v":"2030-31"}]
[null,null,null,null,null,"Comms & IT & Other RAB per meter","$dollars",null,null,null,{"$f":"(AVERAGE('Input | Exit Fees'!G$16:H$16)*10^6)/'Calc | Exit Fees'!K$41","v":15.541149824422179},{"$f":"(AVERAGE('Input | Exit Fees'!H$16:I$16)*10^6)/'Calc | Exit Fees'!L$41","v":24.939220686465216},{"$f":"(AVERAGE('Input | Exit Fees'!I$16:J$16)*10^6)/'Calc | Exit Fees'!M$41","v":38.634197018290429},{"$f":"(AVERAGE('Input | Exit Fees'!J$16:K$16)*10^6)/'Calc | Exit Fees'!N$41","v":44.498517797547208},{"$f":"(AVERAGE('Input | Exit Fees'!K$16:L$16)*10^6)/'Calc | Exit Fees'!O$41","v":48.098130505844736}]
[]
[]
[]
[null,"Calculations | Exit Fees with Component Detail"]
[]
[null,null,null,null,null,"Base Year","Regulatory period"]
[null,null,null,null,null,null,"Tariff ($/year)"]
[null,null,"No.","Exit Fee Name","Component","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,null,1,{"$f":"'Input | Exit Fees'!D29","v":"Single Phase"}]
[null,null,null,null,"Meter RAB",null,{"$f":"IF($D118=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D118))","v":93.879971303284862},{"$f":"IF($D118=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D118))","v":102.76629000792992},{"$f":"IF($D118=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D118))","v":121.4000235305982},{"$f":"IF($D118=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D118))","v":146.04066069645538},{"$f":"IF($D118=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D118))","v":174.78566568419467}]
[null,null,null,null,"Comms & IT & Other",null,{"$f":"IF($D118=0,0,'Calc | Exit Fees'!K$109)","v":15.541149824422179},{"$f":"IF($D118=0,0,'Calc | Exit Fees'!L$109)","v":24.939220686465216},{"$f":"IF($D118=0,0,'Calc | Exit Fees'!M$109)","v":38.634197018290429},{"$f":"IF($D118=0,0,'Calc | Exit Fees'!N$109)","v":44.498517797547208},{"$f":"IF($D118=0,0,'Calc | Exit Fees'!O$109)","v":48.098130505844736}]
[null,null,null,null,"Admin cost",null,{"$f":"IF($D118=0,0,'Input | Exit Fees'!K$119)","v":76.126356935172623},{"$f":"IF($D118=0,0,'Input | Exit Fees'!L$119)","v":79.348685386416292},{"$f":"IF($D118=0,0,'Input | Exit Fees'!M$119)","v":82.460244092576971},{"$f":"IF($D118=0,0,'Input | Exit Fees'!N$119)","v":85.463393541061919},{"$f":"IF($D118=0,0,'Input | Exit Fees'!O$119)","v":88.583090039251374}]
[null,null,null,null,"Tax allowance",null,{"$f":"+'Calc | Tax Allowance'!G29","v":6.3893802145062804},{"$f":"+'Calc | Tax Allowance'!H29","v":6.5090264391876893},{"$f":"+'Calc | Tax Allowance'!I29","v":6.9397488094636479},{"$f":"+'Calc | Tax Allowance'!J29","v":7.8352181778455172},{"$f":"+'Calc | Tax Allowance'!K29","v":8.684276534552108}]
[null,null,null,null,"TOTAL exit fee",{"$f":"IF(D118=0,0,'Input | Exit Fees'!G29)","v":191.96},{"$f":"SUM(G119:G122)","v":191.93685827738594},{"$f":"SUM(H119:H122)","v":213.56322251999913},{"$f":"SUM(I119:I122)","v":249.43421345092926},{"$f":"SUM(J119:J122)","v":283.83779021291002},{"$f":"SUM(K119:K122)","v":320.15116276384288}]
[null,null,2,{"$f":"'Input | Exit Fees'!D30","v":"Single Phase, Two Element"}]
[null,null,null,null,{"$f":"IF($D124=0,\"\",E$119)","v":"Meter RAB"},null,{"$f":"IF($D124=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D124))","v":109.43758526243717},{"$f":"IF($D124=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D124))","v":119.7965281488498},{"$f":"IF($D124=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D124))","v":141.51820927886087},{"$f":"IF($D124=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D124))","v":170.24224693379057},{"$f":"IF($D124=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D124))","v":203.75082060018275}]
[null,null,null,null,{"$f":"IF($D124=0,\"\",E$120)","v":"Comms & IT & Other"},null,{"$f":"IF($D124=0,0,'Calc | Exit Fees'!K$109)","v":15.541149824422179},{"$f":"IF($D124=0,0,'Calc | Exit Fees'!L$109)","v":24.939220686465216},{"$f":"IF($D124=0,0,'Calc | Exit Fees'!M$109)","v":38.634197018290429},{"$f":"IF($D124=0,0,'Calc | Exit Fees'!N$109)","v":44.498517797547208},{"$f":"IF($D124=0,0,'Calc | Exit Fees'!O$109)","v":48.098130505844736}]
[null,null,null,null,{"$f":"IF($D124=0,\"\",E$121)","v":"Admin cost"},null,{"$f":"IF($D124=0,0,'Input | Exit Fees'!K$119)","v":76.126356935172623},{"$f":"IF($D124=0,0,'Input | Exit Fees'!L$119)","v":79.348685386416292},{"$f":"IF($D124=0,0,'Input | Exit Fees'!M$119)","v":82.460244092576971},{"$f":"IF($D124=0,0,'Input | Exit Fees'!N$119)","v":85.463393541061919},{"$f":"IF($D124=0,0,'Input | Exit Fees'!O$119)","v":88.583090039251374}]
[null,null,null,null,{"$f":"IF($D124=0,\"\",E$122)","v":"Tax allowance"},null,{"$f":"+'Calc | Tax Allowance'!G50","v":7.1982837225134073},{"$f":"+'Calc | Tax Allowance'!H50","v":7.3292877635487024},{"$f":"+'Calc | Tax Allowance'!I50","v":7.7882306124911285},{"$f":"+'Calc | Tax Allowance'!J50","v":8.7399319173302352},{"$f":"+'Calc | Tax Allowance'!K50","v":9.6259640901760566}]
[null,null,null,null,{"$f":"IF($D124=0,\"\",E$123)","v":"TOTAL exit fee"},{"$f":"IF(D124=0,0,'Input | Exit Fees'!G30)","v":191.96},{"$f":"SUM(G125:G128)","v":208.30337574454535},{"$f":"SUM(H125:H128)","v":231.41372198528001},{"$f":"SUM(I125:I128)","v":270.40088100221942},{"$f":"SUM(J125:J128)","v":308.94409018972993},{"$f":"SUM(K125:K128)","v":350.05800523545491}]
[null,null,3,{"$f":"'Input | Exit Fees'!D31","v":"Three Phase DC"}]
[null,null,null,null,{"$f":"IF($D130=0,\"\",E$119)","v":"Meter RAB"},null,{"$f":"IF($D130=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D130))","v":162.04000951704165},{"$f":"IF($D130=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D130))","v":177.37809651773259},{"$f":"IF($D130=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D130))","v":209.5405515700121},{"$f":"IF($D130=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D130))","v":252.07112572158039},{"$f":"IF($D130=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D130))","v":301.68597771949231}]
[null,null,null,null,{"$f":"IF($D130=0,\"\",E$120)","v":"Comms & IT & Other"},null,{"$f":"IF($D130=0,0,'Calc | Exit Fees'!K$109)","v":15.541149824422179},{"$f":"IF($D130=0,0,'Calc | Exit Fees'!L$109)","v":24.939220686465216},{"$f":"IF($D130=0,0,'Calc | Exit Fees'!M$109)","v":38.634197018290429},{"$f":"IF($D130=0,0,'Calc | Exit Fees'!N$109)","v":44.498517797547208},{"$f":"IF($D130=0,0,'Calc | Exit Fees'!O$109)","v":48.098130505844736}]
[null,null,null,null,{"$f":"IF($D130=0,\"\",E$121)","v":"Admin cost"},null,{"$f":"IF($D130=0,0,'Input | Exit Fees'!K$119)","v":76.126356935172623},{"$f":"IF($D130=0,0,'Input | Exit Fees'!L$119)","v":79.348685386416292},{"$f":"IF($D130=0,0,'Input | Exit Fees'!M$119)","v":82.460244092576971},{"$f":"IF($D130=0,0,'Input | Exit Fees'!N$119)","v":85.463393541061919},{"$f":"IF($D130=0,0,'Input | Exit Fees'!O$119)","v":88.583090039251374}]
[null,null,null,null,{"$f":"IF($D130=0,\"\",E$122)","v":"Tax allowance"},null,{"$f":"+'Calc | Tax Allowance'!G71","v":9.9332973062768186},{"$f":"+'Calc | Tax Allowance'!H71","v":10.102703680473319},{"$f":"+'Calc | Tax Allowance'!I71","v":10.657063834111645},{"$f":"+'Calc | Tax Allowance'!J71","v":11.798893020125073},{"$f":"+'Calc | Tax Allowance'!K71","v":12.809938730906332}]
[null,null,null,null,{"$f":"IF($D130=0,\"\",E$123)","v":"TOTAL exit fee"},{"$f":"IF(D130=0,0,'Input | Exit Fees'!G31)","v":191.96},{"$f":"SUM(G131:G134)","v":263.64081358291327},{"$f":"SUM(H131:H134)","v":291.76870627108741},{"$f":"SUM(I131:I134)","v":341.29205651499109},{"$f":"SUM(J131:J134)","v":393.83193008031458},{"$f":"SUM(K131:K134)","v":451.17713699549472}]
[null,null,4,{"$f":"'Input | Exit Fees'!D32","v":"Three Phase CT"}]
[null,null,null,null,{"$f":"IF($D136=0,\"\",E$119)","v":"Meter RAB"},null,{"$f":"IF($D136=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D136))","v":210.59281883949396},{"$f":"IF($D136=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D136))","v":230.52672890718745},{"$f":"IF($D136=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D136))","v":272.32617146736408},{"$f":"IF($D136=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D136))","v":327.60038136241434},{"$f":"IF($D136=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D136))","v":392.08156455714686}]
[null,null,null,null,{"$f":"IF($D136=0,\"\",E$120)","v":"Comms & IT & Other"},null,{"$f":"IF($D136=0,0,'Calc | Exit Fees'!K$109)","v":15.541149824422179},{"$f":"IF($D136=0,0,'Calc | Exit Fees'!L$109)","v":24.939220686465216},{"$f":"IF($D136=0,0,'Calc | Exit Fees'!M$109)","v":38.634197018290429},{"$f":"IF($D136=0,0,'Calc | Exit Fees'!N$109)","v":44.498517797547208},{"$f":"IF($D136=0,0,'Calc | Exit Fees'!O$109)","v":48.098130505844736}]
[null,null,null,null,{"$f":"IF($D136=0,\"\",E$121)","v":"Admin cost"},null,{"$f":"IF($D136=0,0,'Input | Exit Fees'!K$119)","v":76.126356935172623},{"$f":"IF($D136=0,0,'Input | Exit Fees'!L$119)","v":79.348685386416292},{"$f":"IF($D136=0,0,'Input | Exit Fees'!M$119)","v":82.460244092576971},{"$f":"IF($D136=0,0,'Input | Exit Fees'!N$119)","v":85.463393541061919},{"$f":"IF($D136=0,0,'Input | Exit Fees'!O$119)","v":88.583090039251374}]
[null,null,null,null,{"$f":"IF($D136=0,\"\",E$122)","v":"Tax allowance"},null,{"$f":"+'Calc | Tax Allowance'!G92","v":12.45775496974959},{"$f":"+'Calc | Tax Allowance'!H92","v":12.662607260858366},{"$f":"+'Calc | Tax Allowance'!I92","v":13.305038986607883},{"$f":"+'Calc | Tax Allowance'!J92","v":14.622358996330462},{"$f":"+'Calc | Tax Allowance'!K92","v":15.748794036712297}]
[null,null,null,null,{"$f":"IF($D136=0,\"\",E$123)","v":"TOTAL exit fee"},{"$f":"IF(D136=0,0,'Input | Exit Fees'!G32)","v":191.96},{"$f":"SUM(G137:G140)","v":314.71808056883839},{"$f":"SUM(H137:H140)","v":347.4772422409273},{"$f":"SUM(I137:I140)","v":406.72565156483938},{"$f":"SUM(J137:J140)","v":472.18465169735396},{"$f":"SUM(K137:K140)","v":544.51157913895531}]
[null,null,5,{"$f":"'Input | Exit Fees'!D33","v":0}]
[null,null,null,null,{"$f":"IF($D142=0,\"\",E$119)","v":""},null,{"$f":"IF($D142=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D142))","v":0},{"$f":"IF($D142=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D142))","v":0},{"$f":"IF($D142=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D142))","v":0},{"$f":"IF($D142=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D142))","v":0},{"$f":"IF($D142=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D142))","v":0}]
[null,null,null,null,{"$f":"IF($D142=0,\"\",E$120)","v":""},null,{"$f":"IF($D142=0,0,'Calc | Exit Fees'!K$109)","v":0},{"$f":"IF($D142=0,0,'Calc | Exit Fees'!L$109)","v":0},{"$f":"IF($D142=0,0,'Calc | Exit Fees'!M$109)","v":0},{"$f":"IF($D142=0,0,'Calc | Exit Fees'!N$109)","v":0},{"$f":"IF($D142=0,0,'Calc | Exit Fees'!O$109)","v":0}]
[null,null,null,null,{"$f":"IF($D142=0,\"\",E$121)","v":""},null,{"$f":"IF($D142=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D142=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D142=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D142=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D142=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D142=0,\"\",E$122)","v":""}]
[null,null,null,null,{"$f":"IF($D142=0,\"\",E$123)","v":""},{"$f":"IF(D142=0,0,'Input | Exit Fees'!G33)","v":0},{"$f":"SUM(G143:G146)","v":0},{"$f":"SUM(H143:H146)","v":0},{"$f":"SUM(I143:I146)","v":0},{"$f":"SUM(J143:J146)","v":0},{"$f":"SUM(K143:K146)","v":0}]
[null,null,6,{"$f":"'Input | Exit Fees'!D34","v":0}]
[null,null,null,null,{"$f":"IF($D148=0,\"\",E$119)","v":""},null,{"$f":"IF($D148=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D148))","v":0},{"$f":"IF($D148=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D148))","v":0},{"$f":"IF($D148=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D148))","v":0},{"$f":"IF($D148=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D148))","v":0},{"$f":"IF($D148=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D148))","v":0}]
[null,null,null,null,{"$f":"IF($D148=0,\"\",E$120)","v":""},null,{"$f":"IF($D148=0,0,'Calc | Exit Fees'!K$109)","v":0},{"$f":"IF($D148=0,0,'Calc | Exit Fees'!L$109)","v":0},{"$f":"IF($D148=0,0,'Calc | Exit Fees'!M$109)","v":0},{"$f":"IF($D148=0,0,'Calc | Exit Fees'!N$109)","v":0},{"$f":"IF($D148=0,0,'Calc | Exit Fees'!O$109)","v":0}]
[null,null,null,null,{"$f":"IF($D148=0,\"\",E$121)","v":""},null,{"$f":"IF($D148=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D148=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D148=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D148=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D148=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D148=0,\"\",E$122)","v":""}]
[null,null,null,null,{"$f":"IF($D148=0,\"\",E$123)","v":""},{"$f":"IF(D148=0,0,'Input | Exit Fees'!G34)","v":0},{"$f":"SUM(G149:G152)","v":0},{"$f":"SUM(H149:H152)","v":0},{"$f":"SUM(I149:I152)","v":0},{"$f":"SUM(J149:J152)","v":0},{"$f":"SUM(K149:K152)","v":0}]
[null,null,7,{"$f":"'Input | Exit Fees'!D35","v":0}]
[null,null,null,null,{"$f":"IF($D154=0,\"\",E$119)","v":""},null,{"$f":"IF($D154=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D154))","v":0},{"$f":"IF($D154=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D154))","v":0},{"$f":"IF($D154=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D154))","v":0},{"$f":"IF($D154=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D154))","v":0},{"$f":"IF($D154=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D154))","v":0}]
[null,null,null,null,{"$f":"IF($D154=0,\"\",E$120)","v":""},null,{"$f":"IF($D154=0,0,'Calc | Exit Fees'!K$109)","v":0},{"$f":"IF($D154=0,0,'Calc | Exit Fees'!L$109)","v":0},{"$f":"IF($D154=0,0,'Calc | Exit Fees'!M$109)","v":0},{"$f":"IF($D154=0,0,'Calc | Exit Fees'!N$109)","v":0},{"$f":"IF($D154=0,0,'Calc | Exit Fees'!O$109)","v":0}]
[null,null,null,null,{"$f":"IF($D154=0,\"\",E$121)","v":""},null,{"$f":"IF($D154=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D154=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D154=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D154=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D154=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D154=0,\"\",E$122)","v":""}]
[null,null,null,null,{"$f":"IF($D154=0,\"\",E$123)","v":""},{"$f":"IF(D154=0,0,'Input | Exit Fees'!G35)","v":0},{"$f":"SUM(G155:G158)","v":0},{"$f":"SUM(H155:H158)","v":0},{"$f":"SUM(I155:I158)","v":0},{"$f":"SUM(J155:J158)","v":0},{"$f":"SUM(K155:K158)","v":0}]
[null,null,8,{"$f":"'Input | Exit Fees'!D36","v":0}]
[null,null,null,null,{"$f":"IF($D160=0,\"\",E$119)","v":""},null,{"$f":"IF($D160=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D160))","v":0},{"$f":"IF($D160=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D160))","v":0},{"$f":"IF($D160=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D160))","v":0},{"$f":"IF($D160=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D160))","v":0},{"$f":"IF($D160=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D160))","v":0}]
[null,null,null,null,{"$f":"IF($D160=0,\"\",E$120)","v":""},null,{"$f":"IF($D160=0,0,'Calc | Exit Fees'!K$109)","v":0},{"$f":"IF($D160=0,0,'Calc | Exit Fees'!L$109)","v":0},{"$f":"IF($D160=0,0,'Calc | Exit Fees'!M$109)","v":0},{"$f":"IF($D160=0,0,'Calc | Exit Fees'!N$109)","v":0},{"$f":"IF($D160=0,0,'Calc | Exit Fees'!O$109)","v":0}]
[null,null,null,null,{"$f":"IF($D160=0,\"\",E$121)","v":""},null,{"$f":"IF($D160=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D160=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D160=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D160=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D160=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D160=0,\"\",E$122)","v":""}]
[null,null,null,null,{"$f":"IF($D160=0,\"\",E$123)","v":""},{"$f":"IF(D160=0,0,'Input | Exit Fees'!G36)","v":0},{"$f":"SUM(G161:G164)","v":0},{"$f":"SUM(H161:H164)","v":0},{"$f":"SUM(I161:I164)","v":0},{"$f":"SUM(J161:J164)","v":0},{"$f":"SUM(K161:K164)","v":0}]
[null,null,9,{"$f":"'Input | Exit Fees'!D37","v":0}]
[null,null,null,null,{"$f":"IF($D166=0,\"\",E$119)","v":""},null,{"$f":"IF($D166=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D166))","v":0},{"$f":"IF($D166=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D166))","v":0},{"$f":"IF($D166=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D166))","v":0},{"$f":"IF($D166=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D166))","v":0},{"$f":"IF($D166=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D166))","v":0}]
[null,null,null,null,{"$f":"IF($D166=0,\"\",E$120)","v":""},null,{"$f":"IF($D166=0,0,'Calc | Exit Fees'!K$109)","v":0},{"$f":"IF($D166=0,0,'Calc | Exit Fees'!L$109)","v":0},{"$f":"IF($D166=0,0,'Calc | Exit Fees'!M$109)","v":0},{"$f":"IF($D166=0,0,'Calc | Exit Fees'!N$109)","v":0},{"$f":"IF($D166=0,0,'Calc | Exit Fees'!O$109)","v":0}]
[null,null,null,null,{"$f":"IF($D166=0,\"\",E$121)","v":""},null,{"$f":"IF($D166=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D166=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D166=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D166=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D166=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D166=0,\"\",E$122)","v":""}]
[null,null,null,null,{"$f":"IF($D166=0,\"\",E$123)","v":""},{"$f":"IF(D166=0,0,'Input | Exit Fees'!G37)","v":0},{"$f":"SUM(G167:G170)","v":0},{"$f":"SUM(H167:H170)","v":0},{"$f":"SUM(I167:I170)","v":0},{"$f":"SUM(J167:J170)","v":0},{"$f":"SUM(K167:K170)","v":0}]
[null,null,10,{"$f":"'Input | Exit Fees'!D38","v":0}]
[null,null,null,null,{"$f":"IF($D172=0,\"\",E$119)","v":""},null,{"$f":"IF($D172=0,0,SUMIFS('Calc | Exit Fees'!K$92:K$101,'Input | Exit Fees'!$D$29:$D$38,$D172))","v":0},{"$f":"IF($D172=0,0,SUMIFS('Calc | Exit Fees'!L$92:L$101,'Input | Exit Fees'!$D$29:$D$38,$D172))","v":0},{"$f":"IF($D172=0,0,SUMIFS('Calc | Exit Fees'!M$92:M$101,'Input | Exit Fees'!$D$29:$D$38,$D172))","v":0},{"$f":"IF($D172=0,0,SUMIFS('Calc | Exit Fees'!N$92:N$101,'Input | Exit Fees'!$D$29:$D$38,$D172))","v":0},{"$f":"IF($D172=0,0,SUMIFS('Calc | Exit Fees'!O$92:O$101,'Input | Exit Fees'!$D$29:$D$38,$D172))","v":0}]
[null,null,null,null,{"$f":"IF($D172=0,\"\",E$120)","v":""},null,{"$f":"IF($D172=0,0,'Calc | Exit Fees'!K$109)","v":0},{"$f":"IF($D172=0,0,'Calc | Exit Fees'!L$109)","v":0},{"$f":"IF($D172=0,0,'Calc | Exit Fees'!M$109)","v":0},{"$f":"IF($D172=0,0,'Calc | Exit Fees'!N$109)","v":0},{"$f":"IF($D172=0,0,'Calc | Exit Fees'!O$109)","v":0}]
[null,null,null,null,{"$f":"IF($D172=0,\"\",E$121)","v":""},null,{"$f":"IF($D172=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D172=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D172=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D172=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D172=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D172=0,\"\",E$122)","v":""}]
[null,null,null,null,{"$f":"IF($D172=0,\"\",E$123)","v":""},{"$f":"IF(D172=0,0,'Input | Exit Fees'!G38)","v":0},{"$f":"SUM(G173:G176)","v":0},{"$f":"SUM(H173:H176)","v":0},{"$f":"SUM(I173:I176)","v":0},{"$f":"SUM(J173:J176)","v":0},{"$f":"SUM(K173:K176)","v":0}]
[]
[]
[null,"CALCULATION | Meters (TAB)"]
[]
[null,"Calculation of Allocated Meters TAB by Designated Exit Fee"]
[]
[null,null,null,null,"Allocated Meter TAB by Designated Exit Fee",null,null,null,null,null,"Regulatory period"]
[null,null,null,null,null,"Exit Fee","Units",null,null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K185,4)+1&\"-\"&RIGHT(K185,2)+1","v":"2027-28"},{"$f":"LEFT(L185,4)+1&\"-\"&RIGHT(L185,2)+1","v":"2028-29"},{"$f":"LEFT(M185,4)+1&\"-\"&RIGHT(M185,2)+1","v":"2029-30"},{"$f":"LEFT(N185,4)+1&\"-\"&RIGHT(N185,2)+1","v":"2030-31"}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D29","v":"Single Phase"},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K61","v":18.695947964453751},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L61","v":21.183223723772915},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M61","v":26.372524697531112},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N61","v":32.966747063314592},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O61","v":40.944912164438541}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D30","v":"Single Phase, Two Element"},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K62","v":1.4464080480790578},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L62","v":1.6163701817919429},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M62","v":1.9856207116798361},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N62","v":2.4477252544266523},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O62","v":2.9961250753397377}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D31","v":"Three Phase DC"},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K63","v":7.2066787255909768},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L63","v":9.2097088004530558},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M63","v":12.861334629510644},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N63","v":17.873227995427612},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O63","v":24.495254005584208}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D32","v":"Three Phase CT"},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K64","v":0.37776215633754268},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L64","v":0.45853770360607521},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M64","v":0.61068484219524977},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N64","v":0.81462770315936517},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O64","v":1.0773018683108098}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D33","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K65","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L65","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M65","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N65","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O65","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D34","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K66","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L66","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M66","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N66","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O66","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D35","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K67","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L67","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M67","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N67","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O67","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D36","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K68","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L68","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M68","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N68","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O68","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D37","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K69","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L69","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M69","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N69","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O69","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D38","v":0},"$m",null,null,null,{"$f":"AVERAGE('Input | Exit Fees'!H$126:I$126)*'Calc | Exit Fees'!K70","v":0},{"$f":"AVERAGE('Input | Exit Fees'!I$126:J$126)*'Calc | Exit Fees'!L70","v":0},{"$f":"AVERAGE('Input | Exit Fees'!J$126:K$126)*'Calc | Exit Fees'!M70","v":0},{"$f":"AVERAGE('Input | Exit Fees'!K$126:L$126)*'Calc | Exit Fees'!N70","v":0},{"$f":"AVERAGE('Input | Exit Fees'!L$126:M$126)*'Calc | Exit Fees'!O70","v":0}]
[null,null,null,null,null,"Total","$m",null,null,null,{"$f":"SUM(K186:K195)","v":27.726796894461327},{"$f":"SUM(L186:L195)","v":32.467840409623989},{"$f":"SUM(M186:M195)","v":41.83016488091684},{"$f":"SUM(N186:N195)","v":54.102328016328222},{"$f":"SUM(O186:O195)","v":69.513593113673309}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K196=AVERAGE('Input | Exit Fees'!H$126:I$126))/1","v":1},{"$f":"(L196=AVERAGE('Input | Exit Fees'!I$126:J$126))/1","v":1},{"$f":"(M196=AVERAGE('Input | Exit Fees'!J$126:K$126))/1","v":1},{"$f":"(N196=AVERAGE('Input | Exit Fees'!K$126:L$126))/1","v":1},{"$f":"(O196=AVERAGE('Input | Exit Fees'!L$126:M$126))/1","v":1}]
[]
[null,null,null,null,"Allocated Meter TAB by Designated Exit Fee Per Meter",null,null,null,null,null,"Regulatory period"]
[null,null,null,null,null,"Exit Fee","Units",null,null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K200,4)+1&\"-\"&RIGHT(K200,2)+1","v":"2027-28"},{"$f":"LEFT(L200,4)+1&\"-\"&RIGHT(L200,2)+1","v":"2028-29"},{"$f":"LEFT(M200,4)+1&\"-\"&RIGHT(M200,2)+1","v":"2029-30"},{"$f":"LEFT(N200,4)+1&\"-\"&RIGHT(N200,2)+1","v":"2030-31"}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D29","v":"Single Phase"},"$dollars",null,null,null,{"$f":"IFERROR(K186*10^6/'Calc | Exit Fees'!K31,0)","v":60.922406031560371},{"$f":"IFERROR(L186*10^6/'Calc | Exit Fees'!L31,0)","v":69.345967472672854},{"$f":"IFERROR(M186*10^6/'Calc | Exit Fees'!M31,0)","v":86.829899741615719},{"$f":"IFERROR(N186*10^6/'Calc | Exit Fees'!N31,0)","v":109.17945064341306},{"$f":"IFERROR(O186*10^6/'Calc | Exit Fees'!O31,0)","v":136.4180127159085}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D30","v":"Single Phase, Two Element"},"$dollars",null,null,null,{"$f":"IFERROR(K187*10^6/'Calc | Exit Fees'!K32,0)","v":71.018353669207187},{"$f":"IFERROR(L187*10^6/'Calc | Exit Fees'!L32,0)","v":80.83785202042651},{"$f":"IFERROR(M187*10^6/'Calc | Exit Fees'!M32,0)","v":101.21918897486337},{"$f":"IFERROR(N187*10^6/'Calc | Exit Fees'!N32,0)","v":127.27246581802582},{"$f":"IFERROR(O187*10^6/'Calc | Exit Fees'!O32,0)","v":159.02495165555194}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D31","v":"Three Phase DC"},"$dollars",null,null,null,{"$f":"IFERROR(K188*10^6/'Calc | Exit Fees'!K33,0)","v":105.15413581948663},{"$f":"IFERROR(L188*10^6/'Calc | Exit Fees'!L33,0)","v":119.69348811301984},{"$f":"IFERROR(M188*10^6/'Calc | Exit Fees'!M33,0)","v":149.87134726577062},{"$f":"IFERROR(N188*10^6/'Calc | Exit Fees'!N33,0)","v":188.44742894275902},{"$f":"IFERROR(O188*10^6/'Calc | Exit Fees'!O33,0)","v":235.46210945644233}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D32","v":"Three Phase CT"},"$dollars",null,null,null,{"$f":"IFERROR(K189*10^6/'Calc | Exit Fees'!K34,0)","v":136.66196355368481},{"$f":"IFERROR(L189*10^6/'Calc | Exit Fees'!L34,0)","v":155.55781028142528},{"$f":"IFERROR(M189*10^6/'Calc | Exit Fees'!M34,0)","v":194.77800314898138},{"$f":"IFERROR(N189*10^6/'Calc | Exit Fees'!N34,0)","v":244.91281741091939},{"$f":"IFERROR(O189*10^6/'Calc | Exit Fees'!O34,0)","v":306.0147275238877}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D33","v":0},"$dollars",null,null,null,{"$f":"IFERROR(K190*10^6/'Calc | Exit Fees'!K35,0)","v":0},{"$f":"IFERROR(L190*10^6/'Calc | Exit Fees'!L35,0)","v":0},{"$f":"IFERROR(M190*10^6/'Calc | Exit Fees'!M35,0)","v":0},{"$f":"IFERROR(N190*10^6/'Calc | Exit Fees'!N35,0)","v":0},{"$f":"IFERROR(O190*10^6/'Calc | Exit Fees'!O35,0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D34","v":0},"$dollars",null,null,null,{"$f":"IFERROR(K191*10^6/'Calc | Exit Fees'!K36,0)","v":0},{"$f":"IFERROR(L191*10^6/'Calc | Exit Fees'!L36,0)","v":0},{"$f":"IFERROR(M191*10^6/'Calc | Exit Fees'!M36,0)","v":0},{"$f":"IFERROR(N191*10^6/'Calc | Exit Fees'!N36,0)","v":0},{"$f":"IFERROR(O191*10^6/'Calc | Exit Fees'!O36,0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D35","v":0},"$dollars",null,null,null,{"$f":"IFERROR(K192*10^6/'Calc | Exit Fees'!K37,0)","v":0},{"$f":"IFERROR(L192*10^6/'Calc | Exit Fees'!L37,0)","v":0},{"$f":"IFERROR(M192*10^6/'Calc | Exit Fees'!M37,0)","v":0},{"$f":"IFERROR(N192*10^6/'Calc | Exit Fees'!N37,0)","v":0},{"$f":"IFERROR(O192*10^6/'Calc | Exit Fees'!O37,0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D36","v":0},"$dollars",null,null,null,{"$f":"IFERROR(K193*10^6/'Calc | Exit Fees'!K38,0)","v":0},{"$f":"IFERROR(L193*10^6/'Calc | Exit Fees'!L38,0)","v":0},{"$f":"IFERROR(M193*10^6/'Calc | Exit Fees'!M38,0)","v":0},{"$f":"IFERROR(N193*10^6/'Calc | Exit Fees'!N38,0)","v":0},{"$f":"IFERROR(O193*10^6/'Calc | Exit Fees'!O38,0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D37","v":0},"$dollars",null,null,null,{"$f":"IFERROR(K194*10^6/'Calc | Exit Fees'!K39,0)","v":0},{"$f":"IFERROR(L194*10^6/'Calc | Exit Fees'!L39,0)","v":0},{"$f":"IFERROR(M194*10^6/'Calc | Exit Fees'!M39,0)","v":0},{"$f":"IFERROR(N194*10^6/'Calc | Exit Fees'!N39,0)","v":0},{"$f":"IFERROR(O194*10^6/'Calc | Exit Fees'!O39,0)","v":0}]
[null,null,null,null,null,{"$f":"'Input | Exit Fees'!$D38","v":0},"$dollars",null,null,null,{"$f":"IFERROR(K195*10^6/'Calc | Exit Fees'!K40,0)","v":0},{"$f":"IFERROR(L195*10^6/'Calc | Exit Fees'!L40,0)","v":0},{"$f":"IFERROR(M195*10^6/'Calc | Exit Fees'!M40,0)","v":0},{"$f":"IFERROR(N195*10^6/'Calc | Exit Fees'!N40,0)","v":0},{"$f":"IFERROR(O195*10^6/'Calc | Exit Fees'!O40,0)","v":0}]
[]
[null,"Calculations | Comms & IT & Other (TAB)"]
[]
[null,null,"Calculation of Allocated Comms & IT TAB by Designated Exit Fee"]
[]
[null,null,null,null,null,null,null,null,null,null,"Regulatory period"]
[null,null,null,null,null,"Exit Fee Component","Units",null,null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(K217,4)+1&\"-\"&RIGHT(K217,2)+1","v":"2027-28"},{"$f":"LEFT(L217,4)+1&\"-\"&RIGHT(L217,2)+1","v":"2028-29"},{"$f":"LEFT(M217,4)+1&\"-\"&RIGHT(M217,2)+1","v":"2029-30"},{"$f":"LEFT(N217,4)+1&\"-\"&RIGHT(N217,2)+1","v":"2030-31"}]
[null,null,null,null,null,"Comms & IT & Other TAB per meter","$dollars",null,null,null,{"$f":"(AVERAGE('Input | Exit Fees'!G$133:H$133)*10^6)/'Calc | Exit Fees'!K$41","v":5.3580161284337358},{"$f":"(AVERAGE('Input | Exit Fees'!H$133:I$133)*10^6)/'Calc | Exit Fees'!L$41","v":14.411000364881382},{"$f":"(AVERAGE('Input | Exit Fees'!I$133:J$133)*10^6)/'Calc | Exit Fees'!M$41","v":26.347567217793575},{"$f":"(AVERAGE('Input | Exit Fees'!J$133:K$133)*10^6)/'Calc | Exit Fees'!N$41","v":28.456820618779901},{"$f":"(AVERAGE('Input | Exit Fees'!K$133:L$133)*10^6)/'Calc | Exit Fees'!O$41","v":27.830086872620154}]
[]
[]
[]
[null,"Calculations | Exit Fees with Component Detail (TAB)"]
[]
[null,null,null,null,null,"Base Year","Regulatory period"]
[null,null,null,null,null,null,"Tariff ($/year)"]
[null,null,"No.","Exit Fee Name","Component","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,null,1,{"$f":"'Input | Exit Fees'!D29","v":"Single Phase"}]
[null,null,null,null,"WDV - Meter RAB",null,{"$f":"IF($D227=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D227))","v":60.922406031560371},{"$f":"IF($D227=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D227))","v":69.345967472672854},{"$f":"IF($D227=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D227))","v":86.829899741615719},{"$f":"IF($D227=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D227))","v":109.17945064341306},{"$f":"IF($D227=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D227))","v":136.4180127159085}]
[null,null,null,null,"WDV - Comms & IT & Other",null,{"$f":"IF($D227=0,0,'Calc | Exit Fees'!K$218)","v":5.3580161284337358},{"$f":"IF($D227=0,0,'Calc | Exit Fees'!L$218)","v":14.411000364881382},{"$f":"IF($D227=0,0,'Calc | Exit Fees'!M$218)","v":26.347567217793575},{"$f":"IF($D227=0,0,'Calc | Exit Fees'!N$218)","v":28.456820618779901},{"$f":"IF($D227=0,0,'Calc | Exit Fees'!O$218)","v":27.830086872620154}]
[]
[]
[null,null,null,null,"TOTAL WDV",null,{"$f":"SUM(G228:G231)","v":66.280422159994103},{"$f":"SUM(H228:H231)","v":83.756967837554242},{"$f":"SUM(I228:I231)","v":113.17746695940929},{"$f":"SUM(J228:J231)","v":137.63627126219296},{"$f":"SUM(K228:K231)","v":164.24809958852865}]
[null,null,2,{"$f":"'Input | Exit Fees'!D30","v":"Single Phase, Two Element"}]
[null,null,null,null,{"$f":"IF($D233=0,\"\",E$228)","v":"WDV - Meter RAB"},null,{"$f":"IF($D233=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D233))","v":71.018353669207187},{"$f":"IF($D233=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D233))","v":80.83785202042651},{"$f":"IF($D233=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D233))","v":101.21918897486337},{"$f":"IF($D233=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D233))","v":127.27246581802582},{"$f":"IF($D233=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D233))","v":159.02495165555194}]
[null,null,null,null,{"$f":"IF($D233=0,\"\",E$229)","v":"WDV - Comms & IT & Other"},null,{"$f":"IF($D233=0,0,'Calc | Exit Fees'!K$218)","v":5.3580161284337358},{"$f":"IF($D233=0,0,'Calc | Exit Fees'!L$218)","v":14.411000364881382},{"$f":"IF($D233=0,0,'Calc | Exit Fees'!M$218)","v":26.347567217793575},{"$f":"IF($D233=0,0,'Calc | Exit Fees'!N$218)","v":28.456820618779901},{"$f":"IF($D233=0,0,'Calc | Exit Fees'!O$218)","v":27.830086872620154}]
[]
[]
[null,null,null,null,{"$f":"IF($D233=0,\"\",E$232)","v":"TOTAL WDV"},null,{"$f":"SUM(G234:G237)","v":76.376369797640919},{"$f":"SUM(H234:H237)","v":95.248852385307885},{"$f":"SUM(I234:I237)","v":127.56675619265695},{"$f":"SUM(J234:J237)","v":155.72928643680572},{"$f":"SUM(K234:K237)","v":186.85503852817209}]
[null,null,3,{"$f":"'Input | Exit Fees'!D31","v":"Three Phase DC"}]
[null,null,null,null,{"$f":"IF($D239=0,\"\",E$228)","v":"WDV - Meter RAB"},null,{"$f":"IF($D239=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D239))","v":105.15413581948663},{"$f":"IF($D239=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D239))","v":119.69348811301984},{"$f":"IF($D239=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D239))","v":149.87134726577062},{"$f":"IF($D239=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D239))","v":188.44742894275902},{"$f":"IF($D239=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D239))","v":235.46210945644233}]
[null,null,null,null,{"$f":"IF($D239=0,\"\",E$229)","v":"WDV - Comms & IT & Other"},null,{"$f":"IF($D239=0,0,'Calc | Exit Fees'!K$218)","v":5.3580161284337358},{"$f":"IF($D239=0,0,'Calc | Exit Fees'!L$218)","v":14.411000364881382},{"$f":"IF($D239=0,0,'Calc | Exit Fees'!M$218)","v":26.347567217793575},{"$f":"IF($D239=0,0,'Calc | Exit Fees'!N$218)","v":28.456820618779901},{"$f":"IF($D239=0,0,'Calc | Exit Fees'!O$218)","v":27.830086872620154}]
[]
[]
[null,null,null,null,{"$f":"IF($D239=0,\"\",E$232)","v":"TOTAL WDV"},null,{"$f":"SUM(G240:G243)","v":110.51215194792036},{"$f":"SUM(H240:H243)","v":134.10448847790121},{"$f":"SUM(I240:I243)","v":176.21891448356419},{"$f":"SUM(J240:J243)","v":216.9042495615389},{"$f":"SUM(K240:K243)","v":263.29219632906251}]
[null,null,4,{"$f":"'Input | Exit Fees'!D32","v":"Three Phase CT"}]
[null,null,null,null,{"$f":"IF($D245=0,\"\",E$228)","v":"WDV - Meter RAB"},null,{"$f":"IF($D245=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D245))","v":136.66196355368481},{"$f":"IF($D245=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D245))","v":155.55781028142528},{"$f":"IF($D245=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D245))","v":194.77800314898138},{"$f":"IF($D245=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D245))","v":244.91281741091939},{"$f":"IF($D245=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D245))","v":306.0147275238877}]
[null,null,null,null,{"$f":"IF($D245=0,\"\",E$229)","v":"WDV - Comms & IT & Other"},null,{"$f":"IF($D245=0,0,'Calc | Exit Fees'!K$218)","v":5.3580161284337358},{"$f":"IF($D245=0,0,'Calc | Exit Fees'!L$218)","v":14.411000364881382},{"$f":"IF($D245=0,0,'Calc | Exit Fees'!M$218)","v":26.347567217793575},{"$f":"IF($D245=0,0,'Calc | Exit Fees'!N$218)","v":28.456820618779901},{"$f":"IF($D245=0,0,'Calc | Exit Fees'!O$218)","v":27.830086872620154}]
[]
[]
[null,null,null,null,{"$f":"IF($D245=0,\"\",E$232)","v":"TOTAL WDV"},null,{"$f":"SUM(G246:G249)","v":142.01997968211856},{"$f":"SUM(H246:H249)","v":169.96881064630665},{"$f":"SUM(I246:I249)","v":221.12557036677495},{"$f":"SUM(J246:J249)","v":273.36963802969927},{"$f":"SUM(K246:K249)","v":333.84481439650784}]
[null,null,5,{"$f":"'Input | Exit Fees'!D33","v":0}]
[null,null,null,null,{"$f":"IF($D251=0,\"\",E$228)","v":""},null,{"$f":"IF($D251=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D251))","v":0},{"$f":"IF($D251=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D251))","v":0},{"$f":"IF($D251=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D251))","v":0},{"$f":"IF($D251=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D251))","v":0},{"$f":"IF($D251=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D251))","v":0}]
[null,null,null,null,{"$f":"IF($D251=0,\"\",E$229)","v":""},null,{"$f":"IF($D251=0,0,'Calc | Exit Fees'!K$218)","v":0},{"$f":"IF($D251=0,0,'Calc | Exit Fees'!L$218)","v":0},{"$f":"IF($D251=0,0,'Calc | Exit Fees'!M$218)","v":0},{"$f":"IF($D251=0,0,'Calc | Exit Fees'!N$218)","v":0},{"$f":"IF($D251=0,0,'Calc | Exit Fees'!O$218)","v":0}]
[null,null,null,null,{"$f":"IF($D251=0,\"\",E$230)","v":""},null,{"$f":"IF($D251=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D251=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D251=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D251=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D251=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D251=0,\"\",E$231)","v":""}]
[null,null,null,null,{"$f":"IF($D251=0,\"\",E$232)","v":""},null,{"$f":"SUM(G252:G255)","v":0},{"$f":"SUM(H252:H255)","v":0},{"$f":"SUM(I252:I255)","v":0},{"$f":"SUM(J252:J255)","v":0},{"$f":"SUM(K252:K255)","v":0}]
[null,null,6,{"$f":"'Input | Exit Fees'!D34","v":0}]
[null,null,null,null,{"$f":"IF($D257=0,\"\",E$228)","v":""},null,{"$f":"IF($D257=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D257))","v":0},{"$f":"IF($D257=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D257))","v":0},{"$f":"IF($D257=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D257))","v":0},{"$f":"IF($D257=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D257))","v":0},{"$f":"IF($D257=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D257))","v":0}]
[null,null,null,null,{"$f":"IF($D257=0,\"\",E$229)","v":""},null,{"$f":"IF($D257=0,0,'Calc | Exit Fees'!K$218)","v":0},{"$f":"IF($D257=0,0,'Calc | Exit Fees'!L$218)","v":0},{"$f":"IF($D257=0,0,'Calc | Exit Fees'!M$218)","v":0},{"$f":"IF($D257=0,0,'Calc | Exit Fees'!N$218)","v":0},{"$f":"IF($D257=0,0,'Calc | Exit Fees'!O$218)","v":0}]
[null,null,null,null,{"$f":"IF($D257=0,\"\",E$230)","v":""},null,{"$f":"IF($D257=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D257=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D257=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D257=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D257=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D257=0,\"\",E$231)","v":""}]
[null,null,null,null,{"$f":"IF($D257=0,\"\",E$232)","v":""},null,{"$f":"SUM(G258:G261)","v":0},{"$f":"SUM(H258:H261)","v":0},{"$f":"SUM(I258:I261)","v":0},{"$f":"SUM(J258:J261)","v":0},{"$f":"SUM(K258:K261)","v":0}]
[null,null,7,{"$f":"'Input | Exit Fees'!D35","v":0}]
[null,null,null,null,{"$f":"IF($D263=0,\"\",E$228)","v":""},null,{"$f":"IF($D263=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D263))","v":0},{"$f":"IF($D263=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D263))","v":0},{"$f":"IF($D263=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D263))","v":0},{"$f":"IF($D263=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D263))","v":0},{"$f":"IF($D263=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D263))","v":0}]
[null,null,null,null,{"$f":"IF($D263=0,\"\",E$229)","v":""},null,{"$f":"IF($D263=0,0,'Calc | Exit Fees'!K$218)","v":0},{"$f":"IF($D263=0,0,'Calc | Exit Fees'!L$218)","v":0},{"$f":"IF($D263=0,0,'Calc | Exit Fees'!M$218)","v":0},{"$f":"IF($D263=0,0,'Calc | Exit Fees'!N$218)","v":0},{"$f":"IF($D263=0,0,'Calc | Exit Fees'!O$218)","v":0}]
[null,null,null,null,{"$f":"IF($D263=0,\"\",E$230)","v":""},null,{"$f":"IF($D263=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D263=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D263=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D263=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D263=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D263=0,\"\",E$231)","v":""}]
[null,null,null,null,{"$f":"IF($D263=0,\"\",E$232)","v":""},null,{"$f":"SUM(G264:G267)","v":0},{"$f":"SUM(H264:H267)","v":0},{"$f":"SUM(I264:I267)","v":0},{"$f":"SUM(J264:J267)","v":0},{"$f":"SUM(K264:K267)","v":0}]
[null,null,8,{"$f":"'Input | Exit Fees'!D36","v":0}]
[null,null,null,null,{"$f":"IF($D269=0,\"\",E$228)","v":""},null,{"$f":"IF($D269=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D269))","v":0},{"$f":"IF($D269=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D269))","v":0},{"$f":"IF($D269=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D269))","v":0},{"$f":"IF($D269=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D269))","v":0},{"$f":"IF($D269=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D269))","v":0}]
[null,null,null,null,{"$f":"IF($D269=0,\"\",E$229)","v":""},null,{"$f":"IF($D269=0,0,'Calc | Exit Fees'!K$218)","v":0},{"$f":"IF($D269=0,0,'Calc | Exit Fees'!L$218)","v":0},{"$f":"IF($D269=0,0,'Calc | Exit Fees'!M$218)","v":0},{"$f":"IF($D269=0,0,'Calc | Exit Fees'!N$218)","v":0},{"$f":"IF($D269=0,0,'Calc | Exit Fees'!O$218)","v":0}]
[null,null,null,null,{"$f":"IF($D269=0,\"\",E$230)","v":""},null,{"$f":"IF($D269=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D269=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D269=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D269=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D269=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D269=0,\"\",E$231)","v":""}]
[null,null,null,null,{"$f":"IF($D269=0,\"\",E$232)","v":""},null,{"$f":"SUM(G270:G273)","v":0},{"$f":"SUM(H270:H273)","v":0},{"$f":"SUM(I270:I273)","v":0},{"$f":"SUM(J270:J273)","v":0},{"$f":"SUM(K270:K273)","v":0}]
[null,null,9,{"$f":"'Input | Exit Fees'!D37","v":0}]
[null,null,null,null,{"$f":"IF($D275=0,\"\",E$228)","v":""},null,{"$f":"IF($D275=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D275))","v":0},{"$f":"IF($D275=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D275))","v":0},{"$f":"IF($D275=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D275))","v":0},{"$f":"IF($D275=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D275))","v":0},{"$f":"IF($D275=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D275))","v":0}]
[null,null,null,null,{"$f":"IF($D275=0,\"\",E$229)","v":""},null,{"$f":"IF($D275=0,0,'Calc | Exit Fees'!K$218)","v":0},{"$f":"IF($D275=0,0,'Calc | Exit Fees'!L$218)","v":0},{"$f":"IF($D275=0,0,'Calc | Exit Fees'!M$218)","v":0},{"$f":"IF($D275=0,0,'Calc | Exit Fees'!N$218)","v":0},{"$f":"IF($D275=0,0,'Calc | Exit Fees'!O$218)","v":0}]
[null,null,null,null,{"$f":"IF($D275=0,\"\",E$230)","v":""},null,{"$f":"IF($D275=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D275=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D275=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D275=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D275=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D275=0,\"\",E$231)","v":""}]
[null,null,null,null,{"$f":"IF($D275=0,\"\",E$232)","v":""},null,{"$f":"SUM(G276:G279)","v":0},{"$f":"SUM(H276:H279)","v":0},{"$f":"SUM(I276:I279)","v":0},{"$f":"SUM(J276:J279)","v":0},{"$f":"SUM(K276:K279)","v":0}]
[null,null,10,{"$f":"'Input | Exit Fees'!D38","v":0}]
[null,null,null,null,{"$f":"IF($D281=0,\"\",E$228)","v":""},null,{"$f":"IF($D281=0,0,SUMIFS('Calc | Exit Fees'!K$201:K$210,'Input | Exit Fees'!$D$29:$D$38,$D281))","v":0},{"$f":"IF($D281=0,0,SUMIFS('Calc | Exit Fees'!L$201:L$210,'Input | Exit Fees'!$D$29:$D$38,$D281))","v":0},{"$f":"IF($D281=0,0,SUMIFS('Calc | Exit Fees'!M$201:M$210,'Input | Exit Fees'!$D$29:$D$38,$D281))","v":0},{"$f":"IF($D281=0,0,SUMIFS('Calc | Exit Fees'!N$201:N$210,'Input | Exit Fees'!$D$29:$D$38,$D281))","v":0},{"$f":"IF($D281=0,0,SUMIFS('Calc | Exit Fees'!O$201:O$210,'Input | Exit Fees'!$D$29:$D$38,$D281))","v":0}]
[null,null,null,null,{"$f":"IF($D281=0,\"\",E$229)","v":""},null,{"$f":"IF($D281=0,0,'Calc | Exit Fees'!K$218)","v":0},{"$f":"IF($D281=0,0,'Calc | Exit Fees'!L$218)","v":0},{"$f":"IF($D281=0,0,'Calc | Exit Fees'!M$218)","v":0},{"$f":"IF($D281=0,0,'Calc | Exit Fees'!N$218)","v":0},{"$f":"IF($D281=0,0,'Calc | Exit Fees'!O$218)","v":0}]
[null,null,null,null,{"$f":"IF($D281=0,\"\",E$230)","v":""},null,{"$f":"IF($D281=0,0,'Input | Exit Fees'!K$119)","v":0},{"$f":"IF($D281=0,0,'Input | Exit Fees'!L$119)","v":0},{"$f":"IF($D281=0,0,'Input | Exit Fees'!M$119)","v":0},{"$f":"IF($D281=0,0,'Input | Exit Fees'!N$119)","v":0},{"$f":"IF($D281=0,0,'Input | Exit Fees'!O$119)","v":0}]
[null,null,null,null,{"$f":"IF($D281=0,\"\",E$231)","v":""}]
[null,null,null,null,{"$f":"IF($D281=0,\"\",E$232)","v":""},null,{"$f":"SUM(G282:G285)","v":0},{"$f":"SUM(H282:H285)","v":0},{"$f":"SUM(I282:I285)","v":0},{"$f":"SUM(J282:J285)","v":0},{"$f":"SUM(K282:K285)","v":0}]

{"sheet":"Calc | Tax Allowance","index":9,"n_rows":92,"n_cols":14,"rows_kept":92,"cut":false,"hidden":false,"merged":[[6,6,6,10],[7,6,7,10],[0,13,0,14],[4,1,4,7]]}
[null,{"$f":"'Title Page'!B8&\" v\"&'Title Page'!$C$10","v":"JEN 2027-31 - ACS Standardised Metering Pricing Model  v1.02"},null,null,null,null,null,null,null,null,null,null,"DNSP:",{"$f":"IF('Inputs | General'!$G$16=\"Price Cap\",\"NOT USED\",NSP)","v":"JEN - ACS"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Calc | Tax Allowance"},null,null,null,null,null,"Key:","Input","External Link","Internal Link","Jemena added sheet"]
[]
[]
[null,"CALCULATION | Tax Allowance"]
[]
[null,null,null,null,null,"Base Year","Regulatory period"]
[null,null,null,null,null,null,"Tariff ($/year)"]
[null,null,null,"Exit Fee Name","Component","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,null,null,"Single Phase"]
[null,null,null,null,"Revenue excluding tax allowance"]
[null,null,null,null,"Meter RAB",null,{"$f":"+'Calc | Exit Fees'!G119","v":93.879971303284862},{"$f":"+'Calc | Exit Fees'!H119","v":102.76629000792992},{"$f":"+'Calc | Exit Fees'!I119","v":121.4000235305982},{"$f":"+'Calc | Exit Fees'!J119","v":146.04066069645538},{"$f":"+'Calc | Exit Fees'!K119","v":174.78566568419467}]
[null,null,null,null,"Comms & IT & Other",null,{"$f":"+'Calc | Exit Fees'!G120","v":15.541149824422179},{"$f":"+'Calc | Exit Fees'!H120","v":24.939220686465216},{"$f":"+'Calc | Exit Fees'!I120","v":38.634197018290429},{"$f":"+'Calc | Exit Fees'!J120","v":44.498517797547208},{"$f":"+'Calc | Exit Fees'!K120","v":48.098130505844736}]
[null,null,null,null,"Admin cost",null,{"$f":"+'Calc | Exit Fees'!G121","v":76.126356935172623},{"$f":"+'Calc | Exit Fees'!H121","v":79.348685386416292},{"$f":"+'Calc | Exit Fees'!I121","v":82.460244092576971},{"$f":"+'Calc | Exit Fees'!J121","v":85.463393541061919},{"$f":"+'Calc | Exit Fees'!K121","v":88.583090039251374}]
[null,null,null,null,"Revenue for Tax Assessment Subtotal",null,{"$f":"SUM(G12:G14)","v":185.54747806287966},{"$f":"SUM(H12:H14)","v":207.05419608081144},{"$f":"SUM(I12:I14)","v":242.49446464146561},{"$f":"SUM(J12:J14)","v":276.00257203506453},{"$f":"SUM(K12:K14)","v":311.46688622929076}]
[]
[null,null,null,null,"Tax expenses"]
[null,null,null,null,"WDV - Meter TAB",null,{"$f":"+'Calc | Exit Fees'!G228","v":60.922406031560371},{"$f":"+'Calc | Exit Fees'!H228","v":69.345967472672854},{"$f":"+'Calc | Exit Fees'!I228","v":86.829899741615719},{"$f":"+'Calc | Exit Fees'!J228","v":109.17945064341306},{"$f":"+'Calc | Exit Fees'!K228","v":136.4180127159085}]
[null,null,null,null,"WDV - Comms & IT & Other TAB",null,{"$f":"+'Calc | Exit Fees'!G229","v":5.3580161284337358},{"$f":"+'Calc | Exit Fees'!H229","v":14.411000364881382},{"$f":"+'Calc | Exit Fees'!I229","v":26.347567217793575},{"$f":"+'Calc | Exit Fees'!J229","v":28.456820618779901},{"$f":"+'Calc | Exit Fees'!K229","v":27.830086872620154}]
[null,null,null,null,"Admin cost",null,{"$f":"+'Calc | Exit Fees'!G121","v":76.126356935172623},{"$f":"+'Calc | Exit Fees'!H121","v":79.348685386416292},{"$f":"+'Calc | Exit Fees'!I121","v":82.460244092576971},{"$f":"+'Calc | Exit Fees'!J121","v":85.463393541061919},{"$f":"+'Calc | Exit Fees'!K121","v":88.583090039251374}]
[null,null,null,null,"Interest expense",null,0,0,0,0,0]
[null,null,null,null,"Tax expenses",null,{"$f":"SUM(G18:G21)","v":142.40677909516671},{"$f":"SUM(H18:H21)","v":163.10565322397053},{"$f":"SUM(I18:I21)","v":195.63771105198626},{"$f":"SUM(J18:J21)","v":223.09966480325488},{"$f":"SUM(K18:K21)","v":252.83118962778002}]
[]
[null,null,null,null,"Corporate tax rate",null,{"$f":"+'Inputs | General'!H$42","v":0.3},{"$f":"+'Inputs | General'!I$42","v":0.3},{"$f":"+'Inputs | General'!J$42","v":0.3},{"$f":"+'Inputs | General'!K$42","v":0.3},{"$f":"+'Inputs | General'!L$42","v":0.3}]
[null,null,null,null,"Imputation credits rate",null,{"$f":"+'Inputs | General'!H$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!I$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!J$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!K$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!L$41","v":0.56999999999999995}]
[null,null,null,null,"Taxable income",null,{"$f":"+G15-G22","v":43.14069896771295},{"$f":"+H15-H22","v":43.948542856840902},{"$f":"+I15-I22","v":46.856753589479354},{"$f":"+J15-J22","v":52.90290723180965},{"$f":"+K15-K22","v":58.635696601510745}]
[null,null,null,null,"Tax payable",null,{"$f":"+G26*G24/(1-G24*(1-G25))","v":14.859023754665769},{"$f":"+H26*H24/(1-H24*(1-H25))","v":15.137270788808577},{"$f":"+I26*I24/(1-I24*(1-I25))","v":16.138950719682899},{"$f":"+J26*J24/(1-J24*(1-J25))","v":18.221437622896548},{"$f":"+K26*K24/(1-K24*(1-K25))","v":20.195991940818853}]
[null,null,null,null,"Imputation credits",null,{"$f":"+G27*G25","v":8.4696435401594883},{"$f":"+H27*H25","v":8.6282443496208874},{"$f":"+I27*I25","v":9.1992019102192515},{"$f":"+J27*J25","v":10.386219445051031},{"$f":"+K27*K25","v":11.511715406266745}]
[null,null,null,null,"Tax allowance",null,{"$f":"+G27-G28","v":6.3893802145062804},{"$f":"+H27-H28","v":6.5090264391876893},{"$f":"+I27-I28","v":6.9397488094636479},{"$f":"+J27-J28","v":7.8352181778455172},{"$f":"+K27-K28","v":8.684276534552108}]
[]
[null,null,null,{"$f":"'Input | Exit Fees'!D30","v":"Single Phase, Two Element"}]
[null,null,null,null,"Revenue for Tax Assessment Subtotal"]
[null,null,null,null,"Meter RAB",null,{"$f":"+'Calc | Exit Fees'!G125","v":109.43758526243717},{"$f":"+'Calc | Exit Fees'!H125","v":119.7965281488498},{"$f":"+'Calc | Exit Fees'!I125","v":141.51820927886087},{"$f":"+'Calc | Exit Fees'!J125","v":170.24224693379057},{"$f":"+'Calc | Exit Fees'!K125","v":203.75082060018275}]
[null,null,null,null,"Comms & IT & Other",null,{"$f":"+'Calc | Exit Fees'!G126","v":15.541149824422179},{"$f":"+'Calc | Exit Fees'!H126","v":24.939220686465216},{"$f":"+'Calc | Exit Fees'!I126","v":38.634197018290429},{"$f":"+'Calc | Exit Fees'!J126","v":44.498517797547208},{"$f":"+'Calc | Exit Fees'!K126","v":48.098130505844736}]
[null,null,null,null,"Admin cost",null,{"$f":"+'Calc | Exit Fees'!G127","v":76.126356935172623},{"$f":"+'Calc | Exit Fees'!H127","v":79.348685386416292},{"$f":"+'Calc | Exit Fees'!I127","v":82.460244092576971},{"$f":"+'Calc | Exit Fees'!J127","v":85.463393541061919},{"$f":"+'Calc | Exit Fees'!K127","v":88.583090039251374}]
[null,null,null,null,"Revenue for Tax Assessment Subtotal",null,{"$f":"SUM(G33:G35)","v":201.10509202203195},{"$f":"SUM(H33:H35)","v":224.0844342217313},{"$f":"SUM(I33:I35)","v":262.61265038972829},{"$f":"SUM(J33:J35)","v":300.2041582723997},{"$f":"SUM(K33:K35)","v":340.43204114527884}]
[]
[null,null,null,null,"Tax expenses"]
[null,null,null,null,"Meter TAB",null,{"$f":"+'Calc | Exit Fees'!G234","v":71.018353669207187},{"$f":"+'Calc | Exit Fees'!H234","v":80.83785202042651},{"$f":"+'Calc | Exit Fees'!I234","v":101.21918897486337},{"$f":"+'Calc | Exit Fees'!J234","v":127.27246581802582},{"$f":"+'Calc | Exit Fees'!K234","v":159.02495165555194}]
[null,null,null,null,"Comms & IT & Other TAB",null,{"$f":"+'Calc | Exit Fees'!G235","v":5.3580161284337358},{"$f":"+'Calc | Exit Fees'!H235","v":14.411000364881382},{"$f":"+'Calc | Exit Fees'!I235","v":26.347567217793575},{"$f":"+'Calc | Exit Fees'!J235","v":28.456820618779901},{"$f":"+'Calc | Exit Fees'!K235","v":27.830086872620154}]
[null,null,null,null,"Admin cost",null,{"$f":"+'Calc | Exit Fees'!G127","v":76.126356935172623},{"$f":"+'Calc | Exit Fees'!H127","v":79.348685386416292},{"$f":"+'Calc | Exit Fees'!I127","v":82.460244092576971},{"$f":"+'Calc | Exit Fees'!J127","v":85.463393541061919},{"$f":"+'Calc | Exit Fees'!K127","v":88.583090039251374}]
[null,null,null,null,"Interest expense",null,0,0,0,0,0]
[null,null,null,null,"Tax expenses",null,{"$f":"SUM(G39:G42)","v":152.50272673281353},{"$f":"SUM(H39:H42)","v":174.59753777172418},{"$f":"SUM(I39:I42)","v":210.02700028523392},{"$f":"SUM(J39:J42)","v":241.19267997786764},{"$f":"SUM(K39:K42)","v":275.43812856742346}]
[]
[null,null,null,null,"Corporate tax rate",null,{"$f":"+'Inputs | General'!H$42","v":0.3},{"$f":"+'Inputs | General'!I$42","v":0.3},{"$f":"+'Inputs | General'!J$42","v":0.3},{"$f":"+'Inputs | General'!K$42","v":0.3},{"$f":"+'Inputs | General'!L$42","v":0.3}]
[null,null,null,null,"Imputation credits rate",null,{"$f":"+'Inputs | General'!H$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!I$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!J$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!K$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!L$41","v":0.56999999999999995}]
[null,null,null,null,"Taxable income",null,{"$f":"+G36-G43","v":48.602365289218426},{"$f":"+H36-H43","v":49.486896450007123},{"$f":"+I36-I43","v":52.585650104494363},{"$f":"+J36-J43","v":59.011478294532054},{"$f":"+K36-K43","v":64.993912577855383}]
[null,null,null,null,"Tax payable",null,{"$f":"+G47*G45/(1-G45*(1-G46))","v":16.740194703519549},{"$f":"+H47*H45/(1-H45*(1-H46))","v":17.044855264066747},{"$f":"+I47*I45/(1-I45*(1-I46))","v":18.112164215095646},{"$f":"+J47*J45/(1-J45*(1-J46))","v":20.325423063558684},{"$f":"+K47*K45/(1-K45*(1-K46))","v":22.385963000409433}]
[null,null,null,null,"Imputation credits",null,{"$f":"+G48*G46","v":9.5419109810061418},{"$f":"+H48*H46","v":9.7155675005180449},{"$f":"+I48*I46","v":10.323933602604518},{"$f":"+J48*J46","v":11.585491146228449},{"$f":"+K48*K46","v":12.759998910233376}]
[null,null,null,null,"Tax allowance",null,{"$f":"+G48-G49","v":7.1982837225134073},{"$f":"+H48-H49","v":7.3292877635487024},{"$f":"+I48-I49","v":7.7882306124911285},{"$f":"+J48-J49","v":8.7399319173302352},{"$f":"+K48-K49","v":9.6259640901760566}]
[]
[null,null,null,{"$f":"'Input | Exit Fees'!D31","v":"Three Phase DC"}]
[null,null,null,null,"Revenue for Tax Assessment Subtotal"]
[null,null,null,null,"Meter RAB",null,{"$f":"+'Calc | Exit Fees'!G131","v":162.04000951704165},{"$f":"+'Calc | Exit Fees'!H131","v":177.37809651773259},{"$f":"+'Calc | Exit Fees'!I131","v":209.5405515700121},{"$f":"+'Calc | Exit Fees'!J131","v":252.07112572158039},{"$f":"+'Calc | Exit Fees'!K131","v":301.68597771949231}]
[null,null,null,null,"Comms & IT & Other",null,{"$f":"+'Calc | Exit Fees'!G132","v":15.541149824422179},{"$f":"+'Calc | Exit Fees'!H132","v":24.939220686465216},{"$f":"+'Calc | Exit Fees'!I132","v":38.634197018290429},{"$f":"+'Calc | Exit Fees'!J132","v":44.498517797547208},{"$f":"+'Calc | Exit Fees'!K132","v":48.098130505844736}]
[null,null,null,null,"Admin cost",null,{"$f":"+'Calc | Exit Fees'!G133","v":76.126356935172623},{"$f":"+'Calc | Exit Fees'!H133","v":79.348685386416292},{"$f":"+'Calc | Exit Fees'!I133","v":82.460244092576971},{"$f":"+'Calc | Exit Fees'!J133","v":85.463393541061919},{"$f":"+'Calc | Exit Fees'!K133","v":88.583090039251374}]
[null,null,null,null,"Revenue for Tax Assessment Subtotal",null,{"$f":"SUM(G54:G56)","v":253.70751627663645},{"$f":"SUM(H54:H56)","v":281.66600259061408},{"$f":"SUM(I54:I56)","v":330.63499268087946},{"$f":"SUM(J54:J56)","v":382.03303706018949},{"$f":"SUM(K54:K56)","v":438.36719826458841}]
[]
[null,null,null,null,"Tax expenses"]
[null,null,null,null,"Meter TAB",null,{"$f":"+'Calc | Exit Fees'!G240","v":105.15413581948663},{"$f":"+'Calc | Exit Fees'!H240","v":119.69348811301984},{"$f":"+'Calc | Exit Fees'!I240","v":149.87134726577062},{"$f":"+'Calc | Exit Fees'!J240","v":188.44742894275902},{"$f":"+'Calc | Exit Fees'!K240","v":235.46210945644233}]
[null,null,null,null,"Comms & IT & Other TAB",null,{"$f":"+'Calc | Exit Fees'!G241","v":5.3580161284337358},{"$f":"+'Calc | Exit Fees'!H241","v":14.411000364881382},{"$f":"+'Calc | Exit Fees'!I241","v":26.347567217793575},{"$f":"+'Calc | Exit Fees'!J241","v":28.456820618779901},{"$f":"+'Calc | Exit Fees'!K241","v":27.830086872620154}]
[null,null,null,null,"Admin cost",null,{"$f":"+'Calc | Exit Fees'!G133","v":76.126356935172623},{"$f":"+'Calc | Exit Fees'!H133","v":79.348685386416292},{"$f":"+'Calc | Exit Fees'!I133","v":82.460244092576971},{"$f":"+'Calc | Exit Fees'!J133","v":85.463393541061919},{"$f":"+'Calc | Exit Fees'!K133","v":88.583090039251374}]
[null,null,null,null,"Interest expense",null,0,0,0,0,0]
[null,null,null,null,"Tax expenses",null,{"$f":"SUM(G60:G63)","v":186.63850888309298},{"$f":"SUM(H60:H63)","v":213.45317386431751},{"$f":"SUM(I60:I63)","v":258.67915857614116},{"$f":"SUM(J60:J63)","v":302.36764310260082},{"$f":"SUM(K60:K63)","v":351.87528636831388}]
[]
[null,null,null,null,"Corporate tax rate",null,{"$f":"+'Inputs | General'!H$42","v":0.3},{"$f":"+'Inputs | General'!I$42","v":0.3},{"$f":"+'Inputs | General'!J$42","v":0.3},{"$f":"+'Inputs | General'!K$42","v":0.3},{"$f":"+'Inputs | General'!L$42","v":0.3}]
[null,null,null,null,"Imputation credits rate",null,{"$f":"+'Inputs | General'!H$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!I$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!J$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!K$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!L$41","v":0.56999999999999995}]
[null,null,null,null,"Taxable income",null,{"$f":"+G57-G64","v":67.069007393543473},{"$f":"+H57-H64","v":68.212828726296578},{"$f":"+I57-I64","v":71.955834104738301},{"$f":"+J57-J64","v":79.665393957588662},{"$f":"+K57-K64","v":86.49191189627453}]
[null,null,null,null,"Tax payable",null,{"$f":"+G68*G66/(1-G66*(1-G67))","v":23.100691409946087},{"$f":"+H68*H66/(1-H66*(1-H67))","v":23.494659722030971},{"$f":"+I68*I66/(1-I66*(1-I67))","v":24.783869381654984},{"$f":"+J68*J66/(1-J66*(1-J67))","v":27.43928609331412},{"$f":"+K68*K66/(1-K66*(1-K67))","v":29.790555188154258}]
[null,null,null,null,"Imputation credits",null,{"$f":"+G69*G67","v":13.167394103669269},{"$f":"+H69*H67","v":13.391956041557652},{"$f":"+I69*I67","v":14.12680554754334},{"$f":"+J69*J67","v":15.640393073189047},{"$f":"+K69*K67","v":16.980616457247926}]
[null,null,null,null,"Tax allowance",null,{"$f":"+G69-G70","v":9.9332973062768186},{"$f":"+H69-H70","v":10.102703680473319},{"$f":"+I69-I70","v":10.657063834111645},{"$f":"+J69-J70","v":11.798893020125073},{"$f":"+K69-K70","v":12.809938730906332}]
[]
[null,null,null,{"$f":"'Input | Exit Fees'!D32","v":"Three Phase CT"}]
[null,null,null,null,"Revenue for Tax Assessment Subtotal"]
[null,null,null,null,"Meter RAB",null,{"$f":"+'Calc | Exit Fees'!G137","v":210.59281883949396},{"$f":"+'Calc | Exit Fees'!H137","v":230.52672890718745},{"$f":"+'Calc | Exit Fees'!I137","v":272.32617146736408},{"$f":"+'Calc | Exit Fees'!J137","v":327.60038136241434},{"$f":"+'Calc | Exit Fees'!K137","v":392.08156455714686}]
[null,null,null,null,"Comms & IT & Other",null,{"$f":"+'Calc | Exit Fees'!G138","v":15.541149824422179},{"$f":"+'Calc | Exit Fees'!H138","v":24.939220686465216},{"$f":"+'Calc | Exit Fees'!I138","v":38.634197018290429},{"$f":"+'Calc | Exit Fees'!J138","v":44.498517797547208},{"$f":"+'Calc | Exit Fees'!K138","v":48.098130505844736}]
[null,null,null,null,"Admin cost",null,{"$f":"+'Calc | Exit Fees'!G139","v":76.126356935172623},{"$f":"+'Calc | Exit Fees'!H139","v":79.348685386416292},{"$f":"+'Calc | Exit Fees'!I139","v":82.460244092576971},{"$f":"+'Calc | Exit Fees'!J139","v":85.463393541061919},{"$f":"+'Calc | Exit Fees'!K139","v":88.583090039251374}]
[null,null,null,null,"Revenue for Tax Assessment Subtotal",null,{"$f":"SUM(G75:G77)","v":302.26032559908879},{"$f":"SUM(H75:H77)","v":334.81463498006894},{"$f":"SUM(I75:I77)","v":393.4206125782315},{"$f":"SUM(J75:J77)","v":457.56229270102347},{"$f":"SUM(K75:K77)","v":528.76278510224301}]
[]
[null,null,null,null,"Tax expenses"]
[null,null,null,null,"Meter TAB",null,{"$f":"+'Calc | Exit Fees'!G246","v":136.66196355368481},{"$f":"+'Calc | Exit Fees'!H246","v":155.55781028142528},{"$f":"+'Calc | Exit Fees'!I246","v":194.77800314898138},{"$f":"+'Calc | Exit Fees'!J246","v":244.91281741091939},{"$f":"+'Calc | Exit Fees'!K246","v":306.0147275238877}]
[null,null,null,null,"Comms & IT & Other TAB",null,{"$f":"+'Calc | Exit Fees'!G247","v":5.3580161284337358},{"$f":"+'Calc | Exit Fees'!H247","v":14.411000364881382},{"$f":"+'Calc | Exit Fees'!I247","v":26.347567217793575},{"$f":"+'Calc | Exit Fees'!J247","v":28.456820618779901},{"$f":"+'Calc | Exit Fees'!K247","v":27.830086872620154}]
[null,null,null,null,"Admin cost",null,{"$f":"+'Calc | Exit Fees'!G139","v":76.126356935172623},{"$f":"+'Calc | Exit Fees'!H139","v":79.348685386416292},{"$f":"+'Calc | Exit Fees'!I139","v":82.460244092576971},{"$f":"+'Calc | Exit Fees'!J139","v":85.463393541061919},{"$f":"+'Calc | Exit Fees'!K139","v":88.583090039251374}]
[null,null,null,null,"Interest expense",null,0,0,0,0,0]
[null,null,null,null,"Tax expenses",null,{"$f":"SUM(G81:G84)","v":218.14633661729118},{"$f":"SUM(H81:H84)","v":249.31749603272294},{"$f":"SUM(I81:I84)","v":303.58581445935192},{"$f":"SUM(J81:J84)","v":358.83303157076119},{"$f":"SUM(K81:K84)","v":422.42790443575922}]
[]
[null,null,null,null,"Corporate tax rate",null,{"$f":"+'Inputs | General'!H$42","v":0.3},{"$f":"+'Inputs | General'!I$42","v":0.3},{"$f":"+'Inputs | General'!J$42","v":0.3},{"$f":"+'Inputs | General'!K$42","v":0.3},{"$f":"+'Inputs | General'!L$42","v":0.3}]
[null,null,null,null,"Imputation credits rate",null,{"$f":"+'Inputs | General'!H$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!I$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!J$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!K$41","v":0.56999999999999995},{"$f":"+'Inputs | General'!L$41","v":0.56999999999999995}]
[null,null,null,null,"Taxable income",null,{"$f":"+G78-G85","v":84.113988981797604},{"$f":"+H78-H85","v":85.497138947346002},{"$f":"+I78-I85","v":89.834798118879576},{"$f":"+J78-J85","v":98.729261130262273},{"$f":"+K78-K85","v":106.3348806664838}]
[null,null,null,null,"Tax payable",null,{"$f":"+G89*G87/(1-G87*(1-G88))","v":28.971523185464157},{"$f":"+H89*H87/(1-H87*(1-H88))","v":29.447923862461309},{"$f":"+I89*I87/(1-I87*(1-I88))","v":30.941951131646235},{"$f":"+J89*J87/(1-J87*(1-J88))","v":34.005486037977818},{"$f":"+K89*K87/(1-K87*(1-K88))","v":36.625102410958824}]
[null,null,null,null,"Imputation credits",null,{"$f":"+G90*G88","v":16.513768215714567},{"$f":"+H90*H88","v":16.785316601602943},{"$f":"+I90*I88","v":17.636912145038352},{"$f":"+J90*J88","v":19.383127041647356},{"$f":"+K90*K88","v":20.876308374246527}]
[null,null,null,null,"Tax allowance",null,{"$f":"+G90-G91","v":12.45775496974959},{"$f":"+H90-H91","v":12.662607260858366},{"$f":"+I90-I91","v":13.305038986607883},{"$f":"+J90-J91","v":14.622358996330462},{"$f":"+K90-K91","v":15.748794036712297}]

{"sheet":"Output | Exit Fee price caps","index":10,"n_rows":62,"n_cols":14,"rows_kept":62,"cut":false,"hidden":false,"merged":[[59,8,59,12],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[61,3,61,4],[48,3,48,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[17,3,17,4],[60,3,60,4],[14,3,14,4],[47,3,47,4],[27,3,27,4],[0,13,0,14],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[22,8,22,12],[6,8,6,12],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[15,3,15,4],[16,3,16,4]]}
[null,{"$f":"'Title Page'!B8&\" v\"&'Title Page'!$C$10","v":"JEN 2027-31 - ACS Standardised Metering Pricing Model  v1.02"},null,null,null,null,null,null,null,null,null,null,"DNSP:","D"]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Output | Exit Fee price caps"},null,null,null,null,null,"Key:","Input","External Link","Internal Link"]
[]
[]
[null,null,"Applicable Exit Fees Price Caps"]
[]
[null,null,null,null,null,null,null,"Base Year","Regulatory Period"]
[null,null,null,"Exit Fee Name",null,"Units","Basis",{"$f":"LEFT(I8,4)-1&\"-\"&RIGHT(I8,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(I8,4)+1&\"-\"&RIGHT(I8,2)+1","v":"2027-28"},{"$f":"LEFT(J8,4)+1&\"-\"&RIGHT(J8,2)+1","v":"2028-29"},{"$f":"LEFT(K8,4)+1&\"-\"&RIGHT(K8,2)+1","v":"2029-30"},{"$f":"LEFT(L8,4)+1&\"-\"&RIGHT(L8,2)+1","v":"2030-31"}]
[null,null,null,{"$f":"D25","v":"Single Phase"},null,"$dollars","nominal",{"$f":"ROUND(H25,2)","v":191.96},{"$f":"IF(I25=0,0,ROUND(H9*(1-I45)*(1+I$41),2))","v":191.94},{"$f":"IF(J25=0,0,ROUND(I9*(1-J45)*(1+J$41),2))","v":213.57},249.44,283.83999999999997,320.14999999999998]
[null,null,null,{"$f":"D26","v":"Single Phase, Two Element"},null,"$dollars","nominal",191.96,208.3,231.41,270.39999999999998,308.94,350.05]
[null,null,null,"Three Phase DC",null,"$dollars","nominal",{"$f":"ROUND(H27,2)","v":191.96},{"$f":"IF(I27=0,0,ROUND(H11*(1-I47)*(1+I$41),2))","v":263.64},{"$f":"IF(J27=0,0,ROUND(I11*(1-J47)*(1+J$41),2))","v":291.77},{"$f":"IF(K27=0,0,ROUND(J11*(1-K47)*(1+K$41),2))","v":341.29},{"$f":"IF(L27=0,0,ROUND(K11*(1-L47)*(1+L$41),2))","v":393.83},{"$f":"IF(M27=0,0,ROUND(L11*(1-M47)*(1+M$41),2))","v":451.17}]
[null,null,null,"Three Phase CT",null,"$dollars","nominal",191.96,314.72000000000003,347.48,406.73,472.19,544.52]
[null,null,null,0,null,"$dollars","nominal",0,0,0,0,0,0]
[null,null,null,0,null,"$dollars","nominal",0,0,0,0,0,0]
[null,null,null,0,null,"$dollars","nominal",0,0,0,0,0,0]
[null,null,null,0,null,"$dollars","nominal",0,0,0,0,0,0]
[null,null,null,0,null,"$dollars","nominal",0,0,0,0,0,0]
[null,null,null,0,null,"$dollars","nominal",0,0,0,0,0,0]
[]
[]
[null,null,"Exit Fees Per Meter"]
[]
[null,null,null,null,null,null,null,"Base Year","Regulatory Period"]
[null,null,null,"Exit Fee Name",null,"Units","Basis",{"$f":"LEFT(I24,4)-1&\"-\"&RIGHT(I24,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(I24,4)+1&\"-\"&RIGHT(I24,2)+1","v":"2027-28"},{"$f":"LEFT(J24,4)+1&\"-\"&RIGHT(J24,2)+1","v":"2028-29"},{"$f":"LEFT(K24,4)+1&\"-\"&RIGHT(K24,2)+1","v":"2029-30"},{"$f":"LEFT(L24,4)+1&\"-\"&RIGHT(L24,2)+1","v":"2030-31"}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D29","v":"Single Phase"},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D25,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":191.96},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D25,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":191.93685827738594},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D25,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":213.56322251999913},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D25,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":249.43421345092926},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D25,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":283.83779021291002},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D25,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":320.15116276384288}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D30","v":"Single Phase, Two Element"},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D26,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":191.96},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D26,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":208.30337574454535},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D26,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":231.41372198528001},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D26,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":270.40088100221942},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D26,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":308.94409018972993},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D26,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":350.05800523545491}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D31","v":"Three Phase DC"},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D27,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":191.96},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D27,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":263.64081358291327},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D27,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":291.76870627108741},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D27,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":341.29205651499109},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D27,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":393.83193008031458},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D27,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":451.17713699549472}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D32","v":"Three Phase CT"},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D28,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":191.96},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D28,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":314.71808056883839},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D28,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":347.4772422409273},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D28,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":406.72565156483938},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D28,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":472.18465169735396},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D28,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":544.51157913895531}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D33","v":0},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D29,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D29,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D29,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D29,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D29,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D29,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D34","v":0},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D30,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D30,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D30,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D30,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D30,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D30,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D35","v":0},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D31,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D31,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D31,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D31,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D31,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D31,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D36","v":0},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D32,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D32,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D32,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D32,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D32,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D32,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D37","v":0},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D33,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D33,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D33,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D33,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D33,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D33,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0}]
[null,null,null,{"$f":"'Input | Exit Fees'!$D38","v":0},null,"$dollars","nominal",{"$f":"INDEX(Table3[2025-26],MATCH('Output | Exit Fee price caps'!$D34,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2026-27],MATCH('Output | Exit Fee price caps'!$D34,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2027-28],MATCH('Output | Exit Fee price caps'!$D34,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2028-29],MATCH('Output | Exit Fee price caps'!$D34,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2029-30],MATCH('Output | Exit Fee price caps'!$D34,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0},{"$f":"INDEX(Table3[2030-31],MATCH('Output | Exit Fee price caps'!$D34,Table3[[Exit Fee Name]:[Exit Fee Name]],0)+5)","v":0}]
[]
[]
[]
[]
[null,null,"Xfactors"]
[]
[null,null,null,"CPI",null,"%",null,null,{"$f":"'Inputs | General'!H26","v":2.4999999999999911E-2},{"$f":"'Inputs | General'!I26","v":2.4999999999999911E-2},{"$f":"'Inputs | General'!J26","v":2.4999999999999911E-2},{"$f":"'Inputs | General'!K26","v":2.4999999999999911E-2},{"$f":"'Inputs | General'!L26","v":2.4999999999999911E-2}]
[]
[null,null,null,null,null,null,null,null,{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(I43,4)+1&\"-\"&RIGHT(I43,2)+1","v":"2027-28"},{"$f":"LEFT(J43,4)+1&\"-\"&RIGHT(J43,2)+1","v":"2028-29"},{"$f":"LEFT(K43,4)+1&\"-\"&RIGHT(K43,2)+1","v":"2029-30"},{"$f":"LEFT(L43,4)+1&\"-\"&RIGHT(L43,2)+1","v":"2030-31"}]
[null,null,null,"Exit Fee Name",null,"Units",null,null,"P_0","X_02","X_03","X_04","X_05"]
[null,null,null,{"$f":"'Input | Exit Fees'!$D29","v":"Single Phase"},null,"%",null,null,{"$f":"IFERROR(-1*(((I25/H25)/(1+I$41)-1)),\"\")","v":2.4507858459404952E-2},-8.5535968985347655E-2,-0.1394773373231879,-0.1101721510043161,-0.10042640053000529]
[null,null,null,{"$f":"'Input | Exit Fees'!$D30","v":"Single Phase, Two Element"},null,"%",null,null,-5.8672669329206562E-2,-8.3849381013211044E-2,-0.13997448076964658,-0.11467413626996059,-0.10544275146362359]
[null,null,null,{"$f":"'Input | Exit Fees'!$D31","v":"Three Phase DC"},null,"%",null,null,-0.33991742986553741,-7.969776186612787E-2,-0.14120484088262453,-0.12579905073826558,-0.11766665666546028]
[null,null,null,{"$f":"'Input | Exit Fees'!$D32","v":"Three Phase CT"},null,"%",null,null,-0.59951047001071567,-7.7161461265248699E-2,-0.14196115740628823,-0.13262576654088565,-0.12504887019611477]
[null,null,null,{"$f":"'Input | Exit Fees'!$D33","v":0},null,"%",null,null,"","","","",""]
[null,null,null,{"$f":"'Input | Exit Fees'!$D34","v":0},null,"%",null,null,"","","","",""]
[null,null,null,{"$f":"'Input | Exit Fees'!$D35","v":0},null,"%",null,null,"","","","",""]
[null,null,null,{"$f":"'Input | Exit Fees'!$D36","v":0},null,"%",null,null,"","","","",""]
[null,null,null,{"$f":"'Input | Exit Fees'!$D37","v":0},null,"%",null,null,"","","","",""]
[null,null,null,{"$f":"'Input | Exit Fees'!$D38","v":0},null,"%",null,null,"","","","",""]
[]
[]
[]
[null,null,"Cost Metric"]
[]
[null,null,null,null,null,null,null,"Base Year","Regulatory Period"]
[null,null,null,"Exit Fee Per Meter",null,"Units","Basis",{"$f":"LEFT(I61,4)-1&\"-\"&RIGHT(I61,2)-1","v":"2025-26"},{"$f":"FPFirstYear","v":"2026-27"},{"$f":"LEFT(I61,4)+1&\"-\"&RIGHT(I61,2)+1","v":"2027-28"},{"$f":"LEFT(J61,4)+1&\"-\"&RIGHT(J61,2)+1","v":"2028-29"},{"$f":"LEFT(K61,4)+1&\"-\"&RIGHT(K61,2)+1","v":"2029-30"},{"$f":"LEFT(L61,4)+1&\"-\"&RIGHT(L61,2)+1","v":"2030-31"}]
[null,null,null,"Volume Weighted Average Exit Fee - Per Meter",null,"$dollars","nominal",{"$f":"SUMPRODUCT(H$25:H$34,'Calc | Exit Fees'!J$31:J$40)/'Calc | Exit Fees'!J$41","v":191.95999999999998},{"$f":"SUMPRODUCT(I$25:I$34,'Calc | Exit Fees'!K$31:K$40)/'Calc | Exit Fees'!K$41","v":205.95507787742528},{"$f":"SUMPRODUCT(J$25:J$34,'Calc | Exit Fees'!L$31:L$40)/'Calc | Exit Fees'!L$41","v":230.26229770000742},{"$f":"SUMPRODUCT(K$25:K$34,'Calc | Exit Fees'!M$31:M$40)/'Calc | Exit Fees'!M$41","v":270.747415035534},{"$f":"SUMPRODUCT(L$25:L$34,'Calc | Exit Fees'!N$31:N$40)/'Calc | Exit Fees'!N$41","v":311.36037422825547},{"$f":"SUMPRODUCT(M$25:M$34,'Calc | Exit Fees'!O$31:O$40)/'Calc | Exit Fees'!O$41","v":355.28081526190988}]

{"sheet":"LUTs and Dropdowns","index":11,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Title Page'!B8&\" v\"&'Title Page'!$C$10","v":"JEN 2027-31 - ACS Standardised Metering Pricing Model  v1.02"}]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"LUTs and Dropdowns"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model Use"]
[null,"Price Cap"]
[null,"Exit Fees (Vic)"]
[null,"Show All Sheets"]
[]
[]
[null,"Admin Charges"]
[null,"Entered"]
[null,"Calc-Fixed"]
[null,"Calc-Hourly"]